Flat UB3 3 beds 1 bath

Providence Lane, Harlington, Hayes UB3

London, England · UB3

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£12,200

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£70,883

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,107	£24,710	£25,328	£121,296
Total Expenses	£21,071	£21,156	£21,233	£21,335	£21,439	£106,234
Profit Before Tax	£2,329	£2,595	£2,875	£3,375	£3,888	£15,062
Profit After Tax	£1,886	£2,102	£2,328	£2,734	£3,150	£12,200
Change In Property Value	£5	£10,400	£18,564	£24,704	£17,210	£70,883
Net Return	£1,892	£12,502	£20,893	£27,437	£20,360	£83,084
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

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