Flat UB4 1 bed 1 bath

Melbourne House, Hayes UB4

London, England · UB4

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-1,872

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£21,810

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,356	£7,466	£7,578	£7,768	£7,962	£38,130
Total Expenses	£7,884	£7,945	£7,997	£8,058	£8,120	£40,002
Profit Before Tax	£-528	£-478	£-418	£-290	£-158	£-1,872
Profit After Tax	£-528	£-478	£-418	£-290	£-158	£-1,872
Change In Property Value	£2	£3,200	£5,712	£7,601	£5,295	£21,810
Net Return	£-526	£2,722	£5,294	£7,311	£5,138	£19,938
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	6%	11%	15%	10%	41%

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