Flat
UB8
2 beds
1 bath
Harlington Road, Hillingdon UB8
London, England · UB8
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£-10,792
↘ -10%After 5 Years
Change In Property Value
£35,093
↗ 10%After 5 Years
Return On Investment
23%
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 | £14,280 | £14,494 | £14,857 | £15,228 | £15,685 | £74,544 |
| Total Expenses | £16,916 | £16,983 | £17,062 | £17,143 | £17,231 | £85,335 |
| Profit Before Tax | £-2,636 | £-2,489 | £-2,206 | £-1,915 | £-1,547 | £-10,792 |
| Profit After Tax | £-2,636 | £-2,489 | £-2,206 | £-1,915 | £-1,547 | £-10,792 |
| Change In Property Value | £3 | £3 | £6,799 | £12,136 | £16,150 | £35,093 |
| Net Return | £-2,632 | £-2,485 | £4,594 | £10,221 | £14,603 | £24,301 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change