Terraced UB5 3 beds 2 baths

Taywood Road, Northolt UB5

London, England · UB5

Initial Investment

First Year

£156,482First Year

Profit From Rental Income

After 5 Years

£15,704

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£49,545

↗ 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	£24,948	£25,322	£25,955	£26,604	£27,402	£130,232
Total Expenses	£22,037	£22,086	£22,160	£22,236	£22,326	£110,844
Profit Before Tax	£2,911	£3,236	£3,795	£4,369	£5,076	£19,388
Profit After Tax	£2,358	£2,622	£3,074	£3,538	£4,112	£15,704
Change In Property Value	£5	£5	£9,599	£17,135	£22,801	£49,545
Net Return	£2,363	£2,626	£12,674	£20,673	£26,913	£65,249
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change