Flat UB3 3 beds 1 bath

Rostrevor Gardens, Hayes UB3

London, England · UB3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£52,492

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£39,240	£39,829	£40,824	£41,845	£43,100	£204,838
Total Expenses	£27,745	£27,850	£27,993	£28,139	£28,307	£140,033
Profit Before Tax	£11,495	£11,978	£12,832	£13,706	£14,794	£64,805
Profit After Tax	£9,311	£9,703	£10,394	£11,102	£11,983	£52,492
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£9,316	£9,708	£21,394	£30,738	£38,112	£109,268
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