Flat UB4 0 beds 1 bath

Pikestone Close, Hayes UB4

London, England · UB4

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£-2,382

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£20,440

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,900	£7,004	£7,109	£7,286	£7,468	£35,767
Total Expenses	£7,515	£7,575	£7,626	£7,686	£7,747	£38,149
Profit Before Tax	£-615	£-571	£-518	£-400	£-279	£-2,382
Profit After Tax	£-615	£-571	£-518	£-400	£-279	£-2,382
Change In Property Value	£1	£2,999	£5,353	£7,124	£4,963	£20,440
Net Return	£-613	£2,428	£4,835	£6,724	£4,684	£18,058
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-1%	5%	11%	15%	10%	39%

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