Flat UB4 2 beds 1 bath

Whittington Avenue, Hayes UB4

London, England · UB4

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£25,352

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£47,485

↗ 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	£28,308	£28,733	£29,451	£30,187	£31,093	£147,772
Total Expenses	£23,081	£23,170	£23,285	£23,402	£23,535	£116,473
Profit Before Tax	£5,227	£5,563	£6,166	£6,785	£7,558	£31,299
Profit After Tax	£4,234	£4,506	£4,995	£5,496	£6,122	£25,352
Change In Property Value	£5	£5	£9,200	£16,422	£21,853	£47,485
Net Return	£4,238	£4,511	£14,195	£21,918	£27,975	£72,837
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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