Flat UB3 2 beds 1 bath

Cranford Lane, Harlington UB3

London, England · UB3

Initial Investment

First Year

£138,982First Year

Profit From Rental Income

After 5 Years

£23,148

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£44,383

↗ 10%After 5 Years

Return On Investment

49%

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	£26,460	£26,857	£27,528	£28,217	£29,063	£138,125
Total Expenses	£21,704	£21,790	£21,900	£22,013	£22,140	£109,547
Profit Before Tax	£4,756	£5,067	£5,628	£6,204	£6,923	£28,578
Profit After Tax	£3,852	£4,104	£4,559	£5,025	£5,608	£23,148
Change In Property Value	£4	£4	£8,599	£15,350	£20,426	£44,383
Net Return	£3,856	£4,109	£13,158	£20,375	£26,033	£67,531
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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