Flat UB3 3 beds 1 bath

Pinkwell Avenue, Hayes, Greater London UB3

London, England · UB3

Initial Investment

First Year

£196,732First Year

Profit From Rental Income

After 5 Years

£15,176

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£81,100

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,772	£27,174	£27,581	£28,271	£28,977	£138,775
Total Expenses	£23,820	£23,910	£23,992	£24,102	£24,216	£120,039
Profit Before Tax	£2,952	£3,264	£3,590	£4,168	£4,762	£18,736
Profit After Tax	£2,391	£2,644	£2,908	£3,376	£3,857	£15,176
Change In Property Value	£6	£11,899	£21,240	£28,264	£19,691	£81,100
Net Return	£2,397	£14,543	£24,147	£31,641	£23,548	£96,276
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

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