Flat UB3 2 beds 1 bath

Juniper Way, Hayes UB3

London, England · UB3

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£-7,201

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£25,802

↗ 10%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,244	£11,413	£11,698	£11,990	£12,350	£58,695
Total Expenses	£13,041	£13,104	£13,176	£13,249	£13,327	£65,897
Profit Before Tax	£-1,797	£-1,691	£-1,478	£-1,258	£-977	£-7,201
Profit After Tax	£-1,797	£-1,691	£-1,478	£-1,258	£-977	£-7,201
Change In Property Value	£2	£2	£4,999	£8,923	£11,874	£25,802
Net Return	£-1,795	£-1,689	£3,522	£7,665	£10,897	£18,601
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

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