Flat UB9 0 beds 0 baths

High Street, Harefield UB9

London, England · UB9

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£31,664

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£30,600	£31,059	£31,835	£32,631	£33,610	£159,736
Total Expenses	£23,906	£23,998	£24,118	£24,242	£24,382	£120,645
Profit Before Tax	£6,694	£7,061	£7,717	£8,390	£9,228	£39,091
Profit After Tax	£5,422	£5,720	£6,251	£6,796	£7,475	£31,664
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£5,427	£5,725	£15,751	£23,754	£30,041	£80,697
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	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