Flat
UB5
1 bed
1 bath
Nimrod Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£180
↗ 0%After 5 Years
Change In Property Value
£18,576
↗ 10%After 5 Years
Return On Investment
34%
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 | £9,888 | £10,036 | £10,287 | £10,544 | £10,861 | £51,617 |
| Total Expenses | £10,128 | £10,189 | £10,257 | £10,327 | £10,401 | £51,303 |
| Profit Before Tax | £-240 | £-153 | £30 | £218 | £460 | £314 |
| Profit After Tax | £-240 | £-153 | £24 | £176 | £372 | £180 |
| Change In Property Value | £2 | £2 | £3,599 | £6,424 | £8,549 | £18,576 |
| Net Return | £-239 | £-151 | £3,623 | £6,601 | £8,921 | £18,756 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change