Flat UB3 0 beds 1 bath

David Close, Harlington, Hayes UB3

London, England · UB3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-2,600

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£21,810

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,418	£7,603	£7,793	£37,322
Total Expenses	£7,868	£7,929	£7,981	£8,041	£8,103	£39,921
Profit Before Tax	£-668	£-621	£-563	£-438	£-310	£-2,600
Profit After Tax	£-668	£-621	£-563	£-438	£-310	£-2,600
Change In Property Value	£2	£3,200	£5,712	£7,601	£5,295	£21,810
Net Return	£-666	£2,579	£5,149	£7,163	£4,986	£19,211
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-1%	5%	11%	15%	10%	39%

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