Flat UB3 1 bed 1 bath

Windsor Park Road, Harlington UB3

London, England · UB3

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£-7,462

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£23,737

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,344	£10,499	£10,762	£11,031	£11,362	£53,997
Total Expenses	£12,158	£12,219	£12,288	£12,359	£12,435	£61,459
Profit Before Tax	£-1,814	£-1,720	£-1,527	£-1,328	£-1,073	£-7,462
Profit After Tax	£-1,814	£-1,720	£-1,527	£-1,328	£-1,073	£-7,462
Change In Property Value	£2	£2	£4,599	£8,209	£10,924	£23,737
Net Return	£-1,811	£-1,718	£3,072	£6,881	£9,851	£16,275
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-2%	4%	10%	14%	23%

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