Flat UB4 2 beds 1 bath

Portland Road, Hayes UB4

London, England · UB4

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£13,443

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£27,867

↗ 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	£17,424	£17,685	£18,127	£18,581	£19,138	£90,956
Total Expenses	£14,696	£14,773	£14,866	£14,960	£15,064	£74,359
Profit Before Tax	£2,728	£2,912	£3,262	£3,620	£4,074	£16,597
Profit After Tax	£2,210	£2,359	£2,642	£2,933	£3,300	£13,443
Change In Property Value	£3	£3	£5,399	£9,637	£12,825	£27,867
Net Return	£2,213	£2,361	£8,041	£12,570	£16,125	£41,310
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	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