Flat UB3 4 beds 3 baths

Forris Avenue, Hayes UB3

London, England · UB3

Initial Investment

First Year

£224,382First Year

Profit From Rental Income

After 5 Years

£66,231

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£69,571

↗ 10%After 5 Years

Return On Investment

61%

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	£48,084	£48,805	£50,025	£51,276	£52,814	£251,005
Total Expenses	£33,547	£33,665	£33,830	£33,999	£34,196	£169,239
Profit Before Tax	£14,537	£15,140	£16,195	£17,277	£18,618	£81,766
Profit After Tax	£11,775	£12,263	£13,118	£13,994	£15,081	£66,231
Change In Property Value	£7	£7	£13,479	£24,060	£32,018	£69,571
Net Return	£11,781	£12,270	£26,597	£38,055	£47,099	£135,802
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	5%	5%	12%	17%	21%	61%

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