Flat UB4 2 beds 2 baths

Errol Gardens, Hayes UB4

London, England · UB4

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£18,954

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

49%

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	£23,568	£23,922	£24,520	£25,133	£25,887	£123,028
Total Expenses	£19,695	£19,796	£19,917	£20,041	£20,178	£99,628
Profit Before Tax	£3,873	£4,125	£4,602	£5,091	£5,709	£23,400
Profit After Tax	£3,137	£3,341	£3,728	£4,124	£4,624	£18,954
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£3,141	£3,345	£11,028	£17,155	£21,964	£56,633
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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