Flat UB3 2 beds 1 bath

Blyth Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£-5,068

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,456	£18,733	£19,201	£19,681	£20,272	£96,343
Total Expenses	£20,112	£20,186	£20,276	£20,368	£20,469	£101,411
Profit Before Tax	£-1,656	£-1,453	£-1,075	£-687	£-198	£-5,068
Profit After Tax	£-1,656	£-1,453	£-1,075	£-687	£-198	£-5,068
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£-1,652	£-1,449	£7,125	£13,951	£19,280	£37,255
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	11%	15%	28%

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