Flat
UB10
1 bed
1 bath
Hercies Road, Hillingdon UB10
London, England · UB10
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-10,726
↘ -12%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £14,944 | £15,008 | £15,083 | £15,159 | £15,241 | £75,435 |
| Profit Before Tax | £-2,548 | £-2,426 | £-2,186 | £-1,940 | £-1,626 | £-10,726 |
| Profit After Tax | £-2,548 | £-2,426 | £-2,186 | £-1,940 | £-1,626 | £-10,726 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-2,545 | £-2,423 | £3,714 | £8,592 | £12,389 | £19,726 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change