Flat UB4 3 beds 2 baths

Gledwood Avenue, Hayes UB4

London, England · UB4

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£8,298

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£52,481

↗ 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	£17,712	£17,978	£18,247	£18,704	£19,171	£91,812
Total Expenses	£16,159	£16,235	£16,303	£16,391	£16,480	£81,567
Profit Before Tax	£1,553	£1,743	£1,944	£2,313	£2,691	£10,244
Profit After Tax	£1,258	£1,411	£1,575	£1,874	£2,180	£8,298
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£1,262	£9,112	£15,319	£20,164	£14,922	£60,779
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