Flat UB3 3 beds 1 bath

York Avenue, Hayes UB3

London, England · UB3

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£46,918

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£35,664	£36,199	£37,104	£38,032	£39,172	£186,171
Total Expenses	£25,404	£25,503	£25,637	£25,773	£25,930	£128,248
Profit Before Tax	£10,260	£10,696	£11,467	£12,258	£13,242	£57,923
Profit After Tax	£8,311	£8,663	£9,288	£9,929	£10,726	£46,918
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£8,316	£8,668	£19,289	£27,779	£34,480	£98,532
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