Flat UB10 2 beds 1 bath

Long Lane, Hillingdon, Middlesex UB10

London, England · UB10

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£-10,262

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

24%

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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£17,912	£17,979	£18,058	£18,140	£18,229	£90,318
Profit Before Tax	£-2,576	£-2,413	£-2,103	£-1,786	£-1,385	£-10,262
Profit After Tax	£-2,576	£-2,413	£-2,103	£-1,786	£-1,385	£-10,262
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£-2,572	£-2,409	£5,197	£11,245	£15,956	£27,416
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	14%	24%

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