Flat UB4 2 beds 1 bath

Alba Close, Hayes UB4

London, England · UB4

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£26,501

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

51%

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	£27,132	£27,539	£28,227	£28,933	£29,801	£141,633
Total Expenses	£21,575	£21,662	£21,774	£21,888	£22,017	£108,916
Profit Before Tax	£5,557	£5,877	£6,454	£7,045	£7,784	£32,717
Profit After Tax	£4,501	£4,761	£5,228	£5,707	£6,305	£26,501
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,505	£4,765	£13,728	£20,879	£26,495	£70,373
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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