Flat UB5 2 beds 1 bath

Romney Court, Parkfield Drive, Northolt, Middlesex UB5

London, England · UB5

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£18,346

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

52%

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	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£16,579	£16,661	£16,761	£16,863	£16,976	£83,842
Profit Before Tax	£3,821	£4,045	£4,462	£4,891	£5,430	£22,649
Profit After Tax	£3,095	£3,276	£3,615	£3,962	£4,399	£18,346
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£3,098	£3,279	£9,815	£15,029	£19,126	£50,346
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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