Flat
UB3
1 bed
1 bath
Windsor Park Road, Harlington UB3
London, England · UB3
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£643
↗ 1%After 5 Years
Change In Property Value
£31,345
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,344 | £10,499 | £10,657 | £10,923 | £11,196 | £53,619 |
| Total Expenses | £10,433 | £10,499 | £10,555 | £10,624 | £10,694 | £52,804 |
| Profit Before Tax | £-89 | £1 | £101 | £299 | £502 | £815 |
| Profit After Tax | £-89 | £0 | £82 | £242 | £407 | £643 |
| Change In Property Value | £2 | £4,599 | £8,209 | £10,924 | £7,611 | £31,345 |
| Net Return | £-87 | £4,600 | £8,291 | £11,167 | £8,017 | £31,988 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change