Flat UB3 1 bed 1 bath

Nestles Avenue, Hayes, Middlesex UB3

London, England · UB3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£6,427

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 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	£16,872	£17,125	£17,382	£17,817	£18,262	£87,457
Total Expenses	£15,753	£15,828	£15,895	£15,980	£16,067	£79,523
Profit Before Tax	£1,119	£1,297	£1,487	£1,836	£2,195	£7,934
Profit After Tax	£907	£1,051	£1,205	£1,487	£1,778	£6,427
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£910	£8,551	£14,592	£19,303	£14,189	£57,545
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
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