Flat UB4 2 beds 1 bath

Fredora Avenue, Hayes UB4

London, England · UB4

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£23,862

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£45,421

↗ 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	£27,072	£27,478	£28,165	£28,869	£29,735	£141,320
Total Expenses	£22,164	£22,251	£22,362	£22,477	£22,606	£111,860
Profit Before Tax	£4,908	£5,227	£5,803	£6,392	£7,129	£29,459
Profit After Tax	£3,975	£4,234	£4,700	£5,178	£5,775	£23,862
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£3,980	£4,238	£13,500	£20,886	£26,678	£69,283
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	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