Flat UB3 5 beds 2 baths

Hyde Way, Hayes UB3

London, England · UB3

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£66,336

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 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	£48,156	£48,878	£50,100	£51,353	£52,893	£251,381
Total Expenses	£33,596	£33,714	£33,880	£34,049	£34,245	£169,484
Profit Before Tax	£14,560	£15,164	£16,221	£17,304	£18,648	£81,896
Profit After Tax	£11,793	£12,283	£13,139	£14,016	£15,105	£66,336
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£11,800	£12,289	£26,639	£38,114	£47,172	£136,015
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	5%	5%	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