Flat UB3 1 bed 1 bath

Varcoe Gardens, Hayes, Greater London UB3

London, England · UB3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£1,493

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 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	£11,256	£11,425	£11,596	£11,886	£12,183	£58,346
Total Expenses	£11,169	£11,236	£11,294	£11,365	£11,438	£56,503
Profit Before Tax	£87	£189	£302	£521	£746	£1,844
Profit After Tax	£70	£153	£244	£422	£604	£1,493
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£73	£5,153	£9,170	£12,299	£8,878	£35,572
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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