Flat UB3 3 beds 1 bath

St. Marys Walk, Hayes UB3

London, England · UB3

Initial Investment

First Year

£163,412First Year

Profit From Rental Income

After 5 Years

£28,281

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£51,588

↗ 10%After 5 Years

Return On Investment

49%

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	£30,756	£31,217	£31,998	£32,798	£33,782	£160,550
Total Expenses	£24,903	£24,995	£25,116	£25,240	£25,381	£125,636
Profit Before Tax	£5,853	£6,222	£6,881	£7,558	£8,400	£34,914
Profit After Tax	£4,741	£5,040	£5,574	£6,122	£6,804	£28,281
Change In Property Value	£5	£5	£9,995	£17,841	£23,742	£51,588
Net Return	£4,746	£5,045	£15,569	£23,963	£30,546	£79,869
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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