Flat UB3 4 beds 3 baths

Hitherbroom Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£233,482First Year

Profit From Rental Income

After 5 Years

£69,086

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£72,255

↗ 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	£49,932	£50,681	£51,948	£53,247	£54,844	£260,652
Total Expenses	£34,764	£34,885	£35,054	£35,228	£35,430	£175,361
Profit Before Tax	£15,168	£15,796	£16,894	£18,019	£19,414	£85,291
Profit After Tax	£12,286	£12,795	£13,684	£14,595	£15,725	£69,086
Change In Property Value	£7	£7	£13,999	£24,989	£33,253	£72,255
Net Return	£12,293	£12,802	£27,683	£39,584	£48,978	£141,340
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