Flat UB3 2 beds 2 baths

Forastero House, Farine Avenue, Hayes UB3

London, England · UB3

Initial Investment

First Year

£159,982First Year

Profit From Rental Income

After 5 Years

£-4,072

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£50,577

↗ 10%After 5 Years

Return On Investment

29%

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	£22,044	£22,375	£22,934	£23,507	£24,213	£115,073
Total Expenses	£23,643	£23,722	£23,821	£23,922	£24,036	£119,144
Profit Before Tax	£-1,599	£-1,348	£-887	£-415	£177	£-4,072
Profit After Tax	£-1,599	£-1,348	£-887	£-415	£177	£-4,072
Change In Property Value	£5	£5	£9,799	£17,492	£23,276	£50,577
Net Return	£-1,594	£-1,343	£8,912	£17,077	£23,453	£46,505
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	6%	11%	15%	29%

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