Flat UB3 1 bed 1 bath

Carnation Gardens, Hayes UB3

London, England · UB3

Initial Investment

First Year

£105,050First Year

Profit From Rental Income

After 5 Years

£18,597

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,375

↗ 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	£21,504	£21,827	£22,372	£22,932	£23,619	£112,254
Total Expenses	£17,662	£17,747	£17,851	£17,958	£18,076	£89,294
Profit Before Tax	£3,842	£4,079	£4,521	£4,974	£5,544	£22,960
Profit After Tax	£3,112	£3,304	£3,662	£4,029	£4,491	£18,597
Change In Property Value	£3	£3	£6,660	£11,888	£15,820	£34,375
Net Return	£3,115	£3,308	£10,322	£15,917	£20,311	£52,973
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	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