Flat UB3 2 beds 1 bath

Harlington Hayes, 5Dl UB3

London, England · UB3

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£18,726

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 10%After 5 Years

Return On Investment

54%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,044	£19,330	£19,813	£20,308	£20,917	£99,412
Total Expenses	£15,109	£15,172	£15,252	£15,335	£15,427	£76,294
Profit Before Tax	£3,935	£4,158	£4,561	£4,974	£5,490	£23,118
Profit After Tax	£3,188	£3,368	£3,694	£4,029	£4,447	£18,726
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£3,191	£3,371	£9,594	£14,560	£18,462	£49,178
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change