Flat
UB5
2 beds
2 baths
Northolt UB5
London, England · UB5
View property listing
Initial Investment
£89,650First YearProfit From Rental Income
£-6,660
↘ -7%After 5 Years
Change In Property Value
£29,833
↗ 10%After 5 Years
Return On Investment
26%
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 | £13,008 | £13,203 | £13,533 | £13,872 | £14,288 | £67,904 |
| Total Expenses | £14,767 | £14,832 | £14,908 | £14,986 | £15,070 | £74,564 |
| Profit Before Tax | £-1,759 | £-1,629 | £-1,375 | £-1,115 | £-783 | £-6,660 |
| Profit After Tax | £-1,759 | £-1,629 | £-1,375 | £-1,115 | £-783 | £-6,660 |
| Change In Property Value | £3 | £3 | £5,780 | £10,318 | £13,730 | £29,833 |
| Net Return | £-1,756 | £-1,626 | £4,405 | £9,203 | £12,947 | £23,173 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change