Flat UB10 2 beds 1 bath

Milton Road, Hillingdon UB10

London, England · UB10

Initial Investment

First Year

£156,482First Year

Profit From Rental Income

After 5 Years

£-10,939

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£49,545

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,160	£20,462	£20,974	£21,498	£22,143	£105,238
Total Expenses	£23,058	£23,134	£23,228	£23,325	£23,432	£116,177
Profit Before Tax	£-2,898	£-2,672	£-2,254	£-1,826	£-1,289	£-10,939
Profit After Tax	£-2,898	£-2,672	£-2,254	£-1,826	£-1,289	£-10,939
Change In Property Value	£5	£5	£9,599	£17,135	£22,801	£49,545
Net Return	£-2,893	£-2,667	£7,345	£15,308	£21,513	£38,605
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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