Flat
UB10
2 beds
2 baths
Hercies Road, North Hillingdon UB10
London, England · UB10
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£5,957
↗ 5%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £18,401 | £18,476 | £18,568 | £18,662 | £18,766 | £92,873 |
| Profit Before Tax | £799 | £1,012 | £1,407 | £1,813 | £2,323 | £7,354 |
| Profit After Tax | £647 | £820 | £1,140 | £1,468 | £1,882 | £5,957 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £651 | £823 | £8,440 | £14,499 | £19,222 | £43,635 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 17% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change