Semi Detached
UB3
6 beds
3 baths
High Street, Harlington UB3
London, England · UB3
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£24,112
↗ 11%After 5 Years
Change In Property Value
£89,967
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,700 | £30,145 | £30,598 | £31,363 | £32,147 | £153,953 |
| Total Expenses | £24,706 | £24,763 | £24,818 | £24,905 | £24,994 | £124,185 |
| Profit Before Tax | £4,995 | £5,383 | £5,780 | £6,458 | £7,153 | £29,767 |
| Profit After Tax | £4,046 | £4,360 | £4,682 | £5,231 | £5,794 | £24,112 |
| Change In Property Value | £7 | £13,200 | £23,562 | £31,355 | £21,844 | £89,967 |
| Net Return | £4,052 | £17,560 | £28,244 | £36,585 | £27,637 | £114,079 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change