Flat UB9 4 beds 2 baths

Hinkley Close, Harefield, Uxbridge UB9

London, England · UB9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£32,670

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

52%

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	£31,920	£32,399	£33,209	£34,039	£35,060	£166,627
Total Expenses	£25,030	£25,123	£25,247	£25,374	£25,519	£126,293
Profit Before Tax	£6,891	£7,275	£7,961	£8,665	£9,541	£40,333
Profit After Tax	£5,581	£5,893	£6,449	£7,018	£7,728	£32,670
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£5,586	£5,898	£16,449	£24,869	£31,482	£84,284
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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