Flat UB3 6 beds 5 baths

Wentworth Crescent, Hayes UB3

London, England · UB3

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£85,709

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£60,636	£61,546	£63,084	£64,661	£66,601	£316,528
Total Expenses	£41,787	£41,924	£42,121	£42,323	£42,559	£210,715
Profit Before Tax	£18,849	£19,621	£20,963	£22,339	£24,042	£105,813
Profit After Tax	£15,267	£15,893	£16,980	£18,094	£19,474	£85,709
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£15,276	£15,902	£33,980	£48,440	£59,855	£173,453
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