Flat UB4 1 bed 1 bath

Burns Close, Hayes UB4

London, England · UB4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£11,720

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

50%

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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£13,121	£13,192	£13,275	£13,360	£13,453	£66,401
Profit Before Tax	£2,371	£2,533	£2,843	£3,160	£3,563	£14,469
Profit After Tax	£1,920	£2,052	£2,302	£2,560	£2,886	£11,720
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£1,923	£2,054	£7,103	£11,128	£14,287	£36,495
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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