Detached
UB3
4 beds
4 baths
Cranford Lane, Harlington UB3
London, England · UB3
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£38,937
↗ 19%After 5 Years
Change In Property Value
£84,515
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,244 | £32,728 | £33,219 | £34,049 | £34,900 | £167,140 |
| Total Expenses | £23,673 | £23,734 | £23,793 | £23,887 | £23,982 | £119,069 |
| Profit Before Tax | £8,571 | £8,994 | £9,425 | £10,162 | £10,918 | £48,071 |
| Profit After Tax | £6,943 | £7,285 | £7,635 | £8,232 | £8,843 | £38,937 |
| Change In Property Value | £6 | £12,400 | £22,134 | £29,454 | £20,520 | £84,515 |
| Net Return | £6,949 | £19,685 | £29,769 | £37,686 | £29,363 | £123,452 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 14% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change