Flat UB5 2 beds 1 bath

Rabournmead Drive, Northolt UB5

London, England · UB5

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£4,900

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£28,383

↗ 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	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£14,421	£14,489	£14,571	£14,654	£14,745	£72,879
Profit Before Tax	£699	£857	£1,160	£1,470	£1,863	£6,049
Profit After Tax	£566	£695	£939	£1,191	£1,509	£4,900
Change In Property Value	£3	£3	£5,499	£9,816	£13,062	£28,383
Net Return	£569	£697	£6,439	£11,007	£14,571	£33,282
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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