Flat
UB5
2 beds
1 bath
Rectory Park Avenue, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£7,315
↗ 7%After 5 Years
Change In Property Value
£33,549
↗ 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 | £17,868 | £18,136 | £18,589 | £19,054 | £19,626 | £93,273 |
| Total Expenses | £16,681 | £16,754 | £16,842 | £16,933 | £17,032 | £84,242 |
| Profit Before Tax | £1,187 | £1,382 | £1,747 | £2,122 | £2,593 | £9,031 |
| Profit After Tax | £961 | £1,119 | £1,415 | £1,718 | £2,101 | £7,315 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £965 | £1,123 | £7,915 | £13,321 | £17,541 | £40,864 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change