Flat UB9 0 beds 0 baths

High Street, Harefield UB9

London, England · UB9

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£3,236

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,476	£19,768	£20,065	£20,566	£21,080	£100,956
Total Expenses	£19,231	£19,310	£19,381	£19,473	£19,567	£96,960
Profit Before Tax	£245	£458	£684	£1,094	£1,514	£3,995
Profit After Tax	£199	£371	£554	£886	£1,226	£3,236
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£203	£9,871	£17,512	£23,452	£16,947	£67,985
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

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