Flat UB3 5 beds 3 baths

Hunters Grove, Hayes UB3

London, England · UB3

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£63,549

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£46,368	£47,064	£48,240	£49,446	£50,929	£242,047
Total Expenses	£32,426	£32,541	£32,702	£32,866	£33,057	£163,592
Profit Before Tax	£13,942	£14,522	£15,538	£16,580	£17,872	£78,455
Profit After Tax	£11,293	£11,763	£12,586	£13,430	£14,477	£63,549
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£11,300	£11,770	£25,586	£36,635	£45,356	£130,648
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