Flat UB3 3 beds 1 bath

Providence Lane, Harlington, Hayes UB3

London, England · UB3

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£-3,662

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£53,679

↗ 10%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£24,971	£25,052	£25,154	£25,259	£25,377	£125,813
Profit Before Tax	£-1,571	£-1,301	£-810	£-306	£325	£-3,662
Profit After Tax	£-1,571	£-1,301	£-810	£-306	£325	£-3,662
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£-1,566	£-1,296	£9,591	£18,259	£25,029	£50,017
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	29%

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