Flat
UB8
2 beds
1 bath
Harlington Road, Hillingdon UB8
London, England · UB8
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£17,500
↗ 16%After 5 Years
Change In Property Value
£35,093
↗ 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 | £21,948 | £22,277 | £22,834 | £23,405 | £24,107 | £114,572 |
| Total Expenses | £18,377 | £18,472 | £18,586 | £18,702 | £18,830 | £92,967 |
| Profit Before Tax | £3,571 | £3,805 | £4,248 | £4,703 | £5,277 | £21,604 |
| Profit After Tax | £2,892 | £3,082 | £3,441 | £3,809 | £4,275 | £17,500 |
| Change In Property Value | £3 | £3 | £6,799 | £12,136 | £16,150 | £35,093 |
| Net Return | £2,896 | £3,085 | £10,240 | £15,946 | £20,425 | £52,592 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change