Flat UB5 3 beds 1 bath

Radcliffe Way, Northolt UB5

London, England · UB5

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£7,562

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

40%

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	£18,144	£18,416	£18,877	£19,348	£19,929	£94,714
Total Expenses	£16,907	£16,980	£17,069	£17,160	£17,261	£85,378
Profit Before Tax	£1,237	£1,436	£1,807	£2,188	£2,668	£9,336
Profit After Tax	£1,002	£1,163	£1,464	£1,772	£2,161	£7,562
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£1,005	£1,166	£8,064	£13,554	£17,838	£41,627
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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