Flat UB4 1 bed 1 bath

Jollys Lane, Hayes UB4

London, England · UB4

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£-7,488

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£17,033

↗ 10%After 5 Years

Return On Investment

19%

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	£7,596	£7,710	£7,903	£8,100	£8,343	£39,652
Total Expenses	£9,306	£9,363	£9,426	£9,489	£9,556	£47,140
Profit Before Tax	£-1,710	£-1,653	£-1,523	£-1,389	£-1,213	£-7,488
Profit After Tax	£-1,710	£-1,653	£-1,523	£-1,389	£-1,213	£-7,488
Change In Property Value	£2	£2	£3,300	£5,891	£7,839	£17,033
Net Return	£-1,708	£-1,652	£1,777	£4,502	£6,626	£9,545
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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