Flat UB3 3 beds 2 baths

Blyth Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£159,650First Year

Profit From Rental Income

After 5 Years

£10,980

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£66,658

↗ 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	£22,008	£22,338	£22,673	£23,240	£23,821	£114,080
Total Expenses	£19,934	£20,017	£20,092	£20,190	£20,291	£100,525
Profit Before Tax	£2,074	£2,321	£2,581	£3,050	£3,530	£13,555
Profit After Tax	£1,680	£1,880	£2,091	£2,470	£2,859	£10,980
Change In Property Value	£5	£9,780	£17,457	£23,231	£16,184	£66,658
Net Return	£1,685	£11,660	£19,548	£25,701	£19,043	£77,637
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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