Flat UB3 1 bed 1 bath

Cranton Avenue, Hayes, Greater London UB3

London, England · UB3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£4,462

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,070	£15,447	£15,833	£75,825
Total Expenses	£13,920	£13,992	£14,055	£14,134	£14,216	£70,316
Profit Before Tax	£708	£856	£1,015	£1,312	£1,617	£5,509
Profit After Tax	£574	£693	£822	£1,063	£1,310	£4,462
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£577	£7,193	£12,425	£16,503	£12,066	£48,765
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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