Flat UB4 1 bed 1 bath

Sharpness Close, Yeading, Hayes UB4

London, England · UB4

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£13,578

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£30,963

↗ 10%After 5 Years

Return On Investment

48%

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	£18,456	£18,733	£19,201	£19,681	£20,272	£96,343
Total Expenses	£15,746	£15,820	£15,910	£16,001	£16,103	£79,580
Profit Before Tax	£2,710	£2,913	£3,292	£3,680	£4,168	£16,763
Profit After Tax	£2,195	£2,360	£2,666	£2,981	£3,376	£13,578
Change In Property Value	£3	£3	£5,999	£10,708	£14,250	£30,963
Net Return	£2,198	£2,363	£8,665	£13,689	£17,626	£44,541
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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