Flat UB3 2 beds 1 bath

High Street, Harlington UB3

London, England · UB3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£2,288

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£36,805

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,156	£12,338	£12,523	£12,837	£13,157	£63,012
Total Expenses	£11,903	£11,971	£12,031	£12,104	£12,178	£60,187
Profit Before Tax	£253	£367	£493	£733	£979	£2,825
Profit After Tax	£205	£297	£399	£594	£793	£2,288
Change In Property Value	£3	£5,400	£9,639	£12,827	£8,936	£36,805
Net Return	£208	£5,698	£10,038	£13,420	£9,729	£39,093
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

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