Flat UB3 2 beds 1 bath

Strathearn Avenue, Hayes UB3

London, England · UB3

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£46,397

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 10%After 5 Years

Return On Investment

60%

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	£35,316	£35,846	£36,742	£37,660	£38,790	£184,354
Total Expenses	£25,171	£25,270	£25,402	£25,538	£25,694	£127,074
Profit Before Tax	£10,145	£10,576	£11,340	£12,122	£13,097	£57,280
Profit After Tax	£8,218	£8,567	£9,185	£9,819	£10,608	£46,397
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£8,223	£8,572	£19,085	£27,491	£34,124	£97,495
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	60%

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