Flat UB4 2 beds 1 bath

Willow Tree Lane, Hayes UB4

London, England · UB4

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£4,540

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£40,758

↗ 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	£13,752	£13,958	£14,168	£14,522	£14,885	£71,285
Total Expenses	£12,996	£13,066	£13,128	£13,205	£13,284	£65,679
Profit Before Tax	£756	£892	£1,040	£1,317	£1,601	£5,605
Profit After Tax	£613	£723	£842	£1,066	£1,296	£4,540
Change In Property Value	£3	£5,980	£10,674	£14,205	£9,896	£40,758
Net Return	£616	£6,703	£11,516	£15,271	£11,192	£45,298
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
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