Flat UB4 2 beds 1 bath

Willow Tree Lane, Hayes, Greater London UB4

London, England · UB4

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£16,070

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 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	£20,340	£20,645	£21,161	£21,690	£22,341	£106,178
Total Expenses	£17,066	£17,154	£17,260	£17,369	£17,488	£86,338
Profit Before Tax	£3,274	£3,491	£3,901	£4,321	£4,853	£19,840
Profit After Tax	£2,652	£2,827	£3,160	£3,500	£3,931	£16,070
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£2,655	£2,831	£9,460	£14,746	£18,896	£48,587
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	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