Flat UB4 0 beds 1 bath

Willow Tree Lane, Hayes UB4

London, England · UB4

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£4,291

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£15,484

↗ 10%After 5 Years

Return On Investment

43%

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	£9,684	£9,829	£10,075	£10,327	£10,637	£50,552
Total Expenses	£8,920	£8,980	£9,048	£9,117	£9,190	£45,255
Profit Before Tax	£764	£849	£1,027	£1,210	£1,446	£5,297
Profit After Tax	£619	£688	£832	£980	£1,171	£4,291
Change In Property Value	£2	£2	£3,000	£5,355	£7,126	£15,484
Net Return	£621	£689	£3,832	£6,335	£8,298	£19,775
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	43%

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