Flat UB3 2 beds 1 bath

Tudor Square, Hayes UB3

London, England · UB3

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£2,249

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£36,798

↗ 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	£12,144	£12,326	£12,511	£12,824	£13,144	£62,949
Total Expenses	£11,900	£11,968	£12,028	£12,101	£12,176	£60,172
Profit Before Tax	£244	£358	£483	£723	£969	£2,777
Profit After Tax	£198	£290	£391	£586	£785	£2,249
Change In Property Value	£3	£5,399	£9,637	£12,825	£8,934	£36,798
Net Return	£200	£5,689	£10,029	£13,410	£9,719	£39,047
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
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