Flat UB3 1 bed 1 bath

Botwell Common Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£69,700First Year

Profit From Rental Income

After 5 Years

£-7,443

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£23,639

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,308	£10,463	£10,724	£10,992	£11,322	£53,809
Total Expenses	£12,116	£12,178	£12,247	£12,318	£12,393	£61,252
Profit Before Tax	£-1,808	£-1,715	£-1,523	£-1,325	£-1,071	£-7,443
Profit After Tax	£-1,808	£-1,715	£-1,523	£-1,325	£-1,071	£-7,443
Change In Property Value	£2	£2	£4,580	£8,175	£10,879	£23,639
Net Return	£-1,806	£-1,713	£3,057	£6,850	£9,808	£16,196
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-2%	4%	10%	14%	23%

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