Flat UB4 2 beds 1 bath

Tollgate Drive, Hayes UB4

London, England · UB4

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£-4,748

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 10%After 5 Years

Return On Investment

28%

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	£14,724	£14,945	£15,318	£15,701	£16,172	£76,861
Total Expenses	£16,168	£16,236	£16,317	£16,399	£16,489	£81,609
Profit Before Tax	£-1,444	£-1,292	£-998	£-698	£-316	£-4,748
Profit After Tax	£-1,444	£-1,292	£-998	£-698	£-316	£-4,748
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£-1,441	£-1,288	£5,402	£10,727	£14,886	£28,285
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	11%	15%	28%

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