Flat UB4 2 beds 1 bath

Shakespeare Avenue, Hayes UB4

London, England · UB4

Initial Investment

First Year

£96,982First Year

Profit From Rental Income

After 5 Years

£15,788

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£31,996

↗ 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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£16,800	£16,887	£16,992	£17,099	£17,216	£84,994
Profit Before Tax	£3,216	£3,429	£3,832	£4,246	£4,769	£19,492
Profit After Tax	£2,605	£2,777	£3,104	£3,439	£3,863	£15,788
Change In Property Value	£3	£3	£6,199	£11,065	£14,725	£31,996
Net Return	£2,608	£2,780	£9,303	£14,505	£18,588	£47,784
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