Terraced
UB3
3 beds
1 bath
Langley Crescent, Harlington UB3
London, England · UB3
View property listing
Initial Investment
£194,982First YearProfit From Rental Income
£10,861
↗ 6%After 5 Years
Change In Property Value
£60,900
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,320 | £28,745 | £29,463 | £30,200 | £31,106 | £147,834 |
| Total Expenses | £26,738 | £26,792 | £26,875 | £26,959 | £27,061 | £134,426 |
| Profit Before Tax | £1,582 | £1,953 | £2,589 | £3,241 | £4,045 | £13,409 |
| Profit After Tax | £1,281 | £1,582 | £2,097 | £2,625 | £3,277 | £10,861 |
| Change In Property Value | £6 | £6 | £11,799 | £21,062 | £28,027 | £60,900 |
| Net Return | £1,287 | £1,587 | £13,896 | £23,686 | £31,304 | £71,761 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change