Flat
UB10
2 beds
2 baths
Hercies Road, North Hillingdon UB10
London, England · UB10
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£17,500
↗ 16%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
48%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £18,046 | £18,125 | £18,222 | £18,322 | £18,434 | £91,150 |
| Profit Before Tax | £3,554 | £3,799 | £4,250 | £4,711 | £5,291 | £21,605 |
| Profit After Tax | £2,879 | £3,077 | £3,442 | £3,816 | £4,285 | £17,500 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,882 | £3,081 | £10,442 | £16,312 | £20,913 | £53,630 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change