Flat UB3 0 beds 1 bath

Brendon Close, Hayes UB3

London, England · UB3

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£-2,859

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£21,129

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,972	£7,077	£7,183	£7,362	£7,546	£36,140
Total Expenses	£7,684	£7,745	£7,796	£7,856	£7,917	£38,999
Profit Before Tax	£-712	£-668	£-614	£-494	£-371	£-2,859
Profit After Tax	£-712	£-668	£-614	£-494	£-371	£-2,859
Change In Property Value	£2	£3,100	£5,534	£7,364	£5,130	£21,129
Net Return	£-711	£2,432	£4,920	£6,870	£4,759	£18,270
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	14%	10%	38%

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