Flat
UB5
2 beds
2 baths
Taywood Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-11,667
↘ -14%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
20%
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 | £12,156 | £12,338 | £12,647 | £12,963 | £13,352 | £63,456 |
| Total Expenses | £14,842 | £14,927 | £15,021 | £15,116 | £15,217 | £75,123 |
| Profit Before Tax | £-2,686 | £-2,589 | £-2,374 | £-2,153 | £-1,865 | £-11,667 |
| Profit After Tax | £-2,686 | £-2,589 | £-2,374 | £-2,153 | £-1,865 | £-11,667 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-2,683 | £-2,586 | £3,026 | £7,486 | £10,962 | £16,205 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change