Flat UB10 1 bed 1 bath

Hercies Road, Hillingdon UB10

London, England · UB10

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£-185

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£40,213

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£12,731	£12,800	£12,860	£12,933	£13,009	£64,333
Profit Before Tax	£-335	£-218	£-89	£156	£408	£-77
Profit After Tax	£-335	£-218	£-89	£127	£331	£-185
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£-332	£5,682	£10,443	£14,141	£10,094	£40,028
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change