Flat UB3 2 beds 1 bath

The Venue, Powerhouse Lane, Hayes UB3

London, England · UB3

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£7,222

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£53,844

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,772	£18,039	£18,309	£18,767	£19,236	£92,123
Total Expenses	£16,486	£16,563	£16,631	£16,719	£16,808	£83,207
Profit Before Tax	£1,286	£1,476	£1,678	£2,048	£2,428	£8,915
Profit After Tax	£1,041	£1,195	£1,359	£1,659	£1,967	£7,222
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£1,045	£9,095	£15,461	£20,424	£15,040	£61,066
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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