Flat UB3 1 bed 1 bath

Pump Lane, Hayes UB3

London, England · UB3

Initial Investment

First Year

£90,350First Year

Profit From Rental Income

After 5 Years

£3,089

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£39,667

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,092	£13,288	£13,488	£13,825	£14,171	£67,864
Total Expenses	£12,672	£12,742	£12,803	£12,878	£12,955	£64,050
Profit Before Tax	£420	£547	£685	£947	£1,215	£3,813
Profit After Tax	£340	£443	£555	£767	£984	£3,089
Change In Property Value	£3	£5,820	£10,389	£13,825	£9,631	£39,667
Net Return	£343	£6,263	£10,944	£14,591	£10,615	£42,756
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

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