Flat
UB5
2 beds
1 bath
Rubens Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£82,825First YearProfit From Rental Income
£4,634
↗ 6%After 5 Years
Change In Property Value
£27,820
↗ 10%After 5 Years
Return On Investment
39%
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 | £14,820 | £15,042 | £15,418 | £15,804 | £16,278 | £77,362 |
| Total Expenses | £14,174 | £14,243 | £14,323 | £14,406 | £14,496 | £71,642 |
| Profit Before Tax | £646 | £800 | £1,095 | £1,398 | £1,782 | £5,721 |
| Profit After Tax | £523 | £648 | £887 | £1,133 | £1,444 | £4,634 |
| Change In Property Value | £3 | £3 | £5,390 | £9,621 | £12,803 | £27,820 |
| Net Return | £526 | £650 | £6,277 | £10,754 | £14,247 | £32,454 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change