Flat UB2 1 bed 1 bath

Osterley Gardens, Chevy Road, Hanwell Borders UB2

London, England · UB2

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£1,252

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£36,798

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£11,874	£11,941	£12,001	£12,073	£12,147	£60,036
Profit Before Tax	£6	£117	£239	£472	£712	£1,545
Profit After Tax	£5	£95	£193	£382	£576	£1,252
Change In Property Value	£3	£5,399	£9,637	£12,825	£8,934	£36,798
Net Return	£8	£5,494	£9,831	£13,207	£9,511	£38,050
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change