Flat UB4 3 beds 1 bath

Shakespeare Avenue, Hayes, Middlesex UB4

London, England · UB4

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£31,666

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 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	£37,776	£38,343	£39,301	£40,284	£41,492	£197,196
Total Expenses	£31,264	£31,420	£31,607	£31,799	£32,011	£158,102
Profit Before Tax	£6,512	£6,923	£7,694	£8,484	£9,481	£39,094
Profit After Tax	£5,274	£5,608	£6,232	£6,872	£7,679	£31,666
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£5,280	£5,614	£17,932	£27,757	£35,471	£92,055
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	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