Terraced
UB5
2 beds
1 bath
Rabournmead Drive, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£142,482First YearProfit From Rental Income
£14,231
↗ 10%After 5 Years
Change In Property Value
£45,415
↗ 10%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,872 | £23,215 | £23,795 | £24,390 | £25,122 | £119,395 |
| Total Expenses | £20,242 | £20,288 | £20,357 | £20,427 | £20,511 | £101,825 |
| Profit Before Tax | £2,630 | £2,927 | £3,439 | £3,963 | £4,611 | £17,570 |
| Profit After Tax | £2,130 | £2,371 | £2,785 | £3,210 | £3,735 | £14,231 |
| Change In Property Value | £4 | £4 | £8,799 | £15,707 | £20,901 | £45,415 |
| Net Return | £2,135 | £2,375 | £11,584 | £18,917 | £24,636 | £59,647 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change