Flat UB5 0 beds 1 bath

Pentland Place, Northolt UB5

London, England · UB5

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£-1,163

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£16,000

↗ 10%After 5 Years

Return On Investment

31%

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	£8,520	£8,648	£8,864	£9,086	£9,358	£44,476
Total Expenses	£9,002	£9,060	£9,125	£9,191	£9,261	£45,639
Profit Before Tax	£-482	£-413	£-261	£-105	£97	£-1,163
Profit After Tax	£-482	£-413	£-261	£-105	£97	£-1,163
Change In Property Value	£2	£2	£3,100	£5,534	£7,364	£16,000
Net Return	£-480	£-411	£2,839	£5,428	£7,461	£14,837
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	16%	31%

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