Flat UB3 2 beds 1 bath

Compton Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£3,464

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£40,887

↗ 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	£13,500	£13,703	£13,908	£14,256	£14,612	£69,978
Total Expenses	£13,001	£13,071	£13,133	£13,209	£13,288	£65,702
Profit Before Tax	£499	£631	£775	£1,046	£1,325	£4,277
Profit After Tax	£404	£511	£628	£848	£1,073	£3,464
Change In Property Value	£3	£5,999	£10,708	£14,250	£9,927	£40,887
Net Return	£407	£6,510	£11,336	£15,097	£11,000	£44,352
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
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