Flat UB3 5 beds 6 baths

Shepiston Lane, Hayes UB3

London, England · UB3

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£74,652

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 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	£53,508	£54,311	£55,668	£57,060	£58,772	£279,319
Total Expenses	£37,107	£37,233	£37,412	£37,595	£37,809	£187,156
Profit Before Tax	£16,401	£17,077	£18,256	£19,465	£20,963	£92,163
Profit After Tax	£13,285	£13,833	£14,788	£15,767	£16,980	£74,652
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£13,292	£13,840	£29,788	£42,542	£52,611	£152,073
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	6%	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