Flat
UB3
1 bed
1 bath
David Close, Harlington, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£-2,592
↘ -5%After 5 Years
Change In Property Value
£21,803
↗ 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 | £7,866 | £7,927 | £7,979 | £8,040 | £8,101 | £39,913 |
| Profit Before Tax | £-666 | £-619 | £-562 | £-436 | £-308 | £-2,592 |
| Profit After Tax | £-666 | £-619 | £-562 | £-436 | £-308 | £-2,592 |
| Change In Property Value | £2 | £3,199 | £5,710 | £7,599 | £5,294 | £21,803 |
| Net Return | £-665 | £2,580 | £5,149 | £7,162 | £4,986 | £19,212 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change