Flat UB9 0 beds 0 baths

High Street, Harefield UB9

London, England · UB9

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-31,381

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£22,406	£22,475	£22,558	£22,642	£22,735	£112,815
Profit Before Tax	£-6,806	£-6,641	£-6,328	£-6,006	£-5,600	£-31,381
Profit After Tax	£-6,806	£-6,641	£-6,328	£-6,006	£-5,600	£-31,381
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£-6,801	£-6,636	£3,172	£10,951	£16,966	£17,653
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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