Flat UB3 3 beds 1 bath

Leven Way, Hayes UB3

London, England · UB3

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£11,156

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£57,808

↗ 10%After 5 Years

Return On Investment

37%

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	£28,800	£29,232	£29,963	£30,712	£31,633	£150,340
Total Expenses	£27,098	£27,187	£27,303	£27,422	£27,557	£136,567
Profit Before Tax	£1,702	£2,045	£2,660	£3,290	£4,076	£13,773
Profit After Tax	£1,379	£1,656	£2,154	£2,665	£3,302	£11,156
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£1,384	£1,662	£13,354	£22,657	£29,906	£68,964
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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