Flat
UB3
0 beds
1 bath
Fellowes Court, Cranford Lane, Harlington, Middlesex UB3
London, England · UB3
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-3,241
↘ -9%After 5 Years
Change In Property Value
£12,387
↗ 10%After 5 Years
Return On Investment
25%
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 | £6,600 | £6,699 | £6,866 | £7,038 | £7,249 | £34,453 |
| Total Expenses | £7,421 | £7,477 | £7,537 | £7,598 | £7,661 | £37,694 |
| Profit Before Tax | £-821 | £-778 | £-670 | £-560 | £-412 | £-3,241 |
| Profit After Tax | £-821 | £-778 | £-670 | £-560 | £-412 | £-3,241 |
| Change In Property Value | £1 | £1 | £2,400 | £4,284 | £5,701 | £12,387 |
| Net Return | £-820 | £-777 | £1,730 | £3,725 | £5,289 | £9,147 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change