Flat UB3 0 beds 1 bath

Station Approach, Hayes, Middlesex UB3

London, England · UB3

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£11,732

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£24,770

↗ 10%After 5 Years

Return On Investment

50%

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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£13,118	£13,189	£13,272	£13,357	£13,450	£66,386
Profit Before Tax	£2,374	£2,536	£2,846	£3,163	£3,566	£14,484
Profit After Tax	£1,923	£2,054	£2,305	£2,562	£2,888	£11,732
Change In Property Value	£2	£2	£4,799	£8,566	£11,399	£24,770
Net Return	£1,925	£2,056	£7,104	£11,129	£14,288	£36,502
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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