Flat
UB3
2 beds
0 baths
New Road, Harlington UB3
London, England · UB3
View property listing
Initial Investment
£112,732First YearProfit From Rental Income
£-5,818
↘ -5%After 5 Years
Change In Property Value
£36,641
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,972 | £16,212 | £16,617 | £17,032 | £17,543 | £83,376 |
| Total Expenses | £17,680 | £17,750 | £17,833 | £17,919 | £18,012 | £89,194 |
| Profit Before Tax | £-1,708 | £-1,538 | £-1,216 | £-886 | £-469 | £-5,818 |
| Profit After Tax | £-1,708 | £-1,538 | £-1,216 | £-886 | £-469 | £-5,818 |
| Change In Property Value | £4 | £4 | £7,099 | £12,672 | £16,863 | £36,641 |
| Net Return | £-1,704 | £-1,535 | £5,883 | £11,786 | £16,394 | £30,823 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change