Flat UB4 6 beds 2 baths

Uxbridge Road, Hayes UB4

London, England · UB4

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£43,757

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 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	£55,200	£56,028	£56,868	£58,290	£59,747	£286,134
Total Expenses	£46,130	£46,263	£46,388	£46,572	£46,760	£232,113
Profit Before Tax	£9,070	£9,765	£10,481	£11,718	£12,987	£54,021
Profit After Tax	£7,347	£7,910	£8,489	£9,492	£10,520	£43,757
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£7,359	£31,910	£51,330	£66,500	£50,235	£207,334
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	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