Flat
UB5
2 beds
2 baths
Taywood Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-17,599
↘ -20%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
14%
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 | £13,056 | £13,252 | £13,583 | £13,923 | £14,340 | £68,154 |
| Total Expenses | £16,911 | £17,025 | £17,146 | £17,270 | £17,400 | £85,753 |
| Profit Before Tax | £-3,855 | £-3,773 | £-3,563 | £-3,348 | £-3,059 | £-17,599 |
| Profit After Tax | £-3,855 | £-3,773 | £-3,563 | £-3,348 | £-3,059 | £-17,599 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-3,852 | £-3,770 | £2,237 | £7,006 | £10,718 | £12,337 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change