Flat UB3 2 beds 1 bath

Lime Grove, Hayes UB3

London, England · UB3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£7,315

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

40%

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	£17,868	£18,136	£18,589	£19,054	£19,626	£93,273
Total Expenses	£16,681	£16,754	£16,842	£16,933	£17,032	£84,242
Profit Before Tax	£1,187	£1,382	£1,747	£2,122	£2,593	£9,031
Profit After Tax	£961	£1,119	£1,415	£1,718	£2,101	£7,315
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£965	£1,123	£7,915	£13,321	£17,541	£40,864
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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