Flat UB4 1 bed 1 bath

Gainsborough Road, Hayes UB4

London, England · UB4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£8,541

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£11,226	£11,292	£11,367	£11,445	£11,529	£56,859
Profit Before Tax	£1,686	£1,814	£2,066	£2,324	£2,654	£10,544
Profit After Tax	£1,365	£1,469	£1,673	£1,883	£2,149	£8,541
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,367	£1,471	£5,674	£9,023	£11,651	£29,186
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	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