Flat
UB3
2 beds
0 baths
New Road, Harlington UB3
London, England · UB3
View property listing
Initial Investment
£112,732First YearProfit From Rental Income
£5,639
↗ 5%After 5 Years
Change In Property Value
£48,385
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,972 | £16,212 | £16,455 | £16,866 | £17,288 | £82,792 |
| Total Expenses | £15,018 | £15,092 | £15,157 | £15,240 | £15,325 | £75,831 |
| Profit Before Tax | £954 | £1,120 | £1,298 | £1,626 | £1,963 | £6,961 |
| Profit After Tax | £773 | £907 | £1,051 | £1,317 | £1,590 | £5,639 |
| Change In Property Value | £4 | £7,099 | £12,672 | £16,863 | £11,748 | £48,385 |
| Net Return | £777 | £8,006 | £13,723 | £18,180 | £13,338 | £54,023 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change