Flat UB3 3 beds 1 bath

Nield Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£60,808

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

60%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,592	£45,261	£46,392	£47,552	£48,979	£232,776
Total Expenses	£31,256	£31,369	£31,525	£31,685	£31,870	£157,705
Profit Before Tax	£13,336	£13,892	£14,867	£15,867	£17,109	£75,071
Profit After Tax	£10,802	£11,252	£12,043	£12,853	£13,858	£60,808
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£10,808	£11,259	£24,543	£35,165	£43,550	£125,325
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	60%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change