Flat
UB4
2 beds
2 baths
Hayes Park North UB4
London, England · UB4
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£10,489
↗ 7%After 5 Years
Change In Property Value
£59,297
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,016 | £20,316 | £20,621 | £21,137 | £21,665 | £103,755 |
| Total Expenses | £17,998 | £18,078 | £18,149 | £18,243 | £18,338 | £90,805 |
| Profit Before Tax | £2,018 | £2,238 | £2,472 | £2,894 | £3,327 | £12,949 |
| Profit After Tax | £1,635 | £1,813 | £2,002 | £2,344 | £2,695 | £10,489 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £1,639 | £10,513 | £17,532 | £23,010 | £17,092 | £69,786 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change