Terraced
UB3
2 beds
1 bath
Cranford Lane, Harlington UB3
London, England · UB3
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£20,102
↗ 14%After 5 Years
Change In Property Value
£59,297
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,880 | £21,193 | £21,511 | £22,049 | £22,600 | £108,233 |
| Total Expenses | £16,584 | £16,628 | £16,670 | £16,734 | £16,800 | £83,416 |
| Profit Before Tax | £4,296 | £4,565 | £4,841 | £5,315 | £5,800 | £24,817 |
| Profit After Tax | £3,480 | £3,698 | £3,921 | £4,305 | £4,698 | £20,102 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £3,484 | £12,398 | £19,451 | £24,970 | £19,095 | £79,398 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change