Flat UB7 2 beds 2 baths

Power Lane, Hayes UB7

London, England · UB7

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£-6,939

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 10%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,480	£18,757	£19,226	£19,707	£20,298	£96,468
Total Expenses	£20,512	£20,585	£20,675	£20,767	£20,869	£103,408
Profit Before Tax	£-2,032	£-1,828	£-1,449	£-1,060	£-571	£-6,939
Profit After Tax	£-2,032	£-1,828	£-1,449	£-1,060	£-571	£-6,939
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£-2,027	£-1,824	£6,951	£13,934	£19,382	£36,417
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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