Flat UB3 1 bed 1 bath

Nestles Avenue, Hayes UB3

London, England · UB3

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£7,988

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,994

↗ 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	£18,636	£18,916	£19,388	£19,873	£20,469	£97,282
Total Expenses	£17,313	£17,387	£17,478	£17,570	£17,672	£87,421
Profit Before Tax	£1,323	£1,528	£1,911	£2,303	£2,797	£9,862
Profit After Tax	£1,071	£1,238	£1,548	£1,866	£2,266	£7,988
Change In Property Value	£3	£3	£6,780	£12,103	£16,105	£34,994
Net Return	£1,075	£1,241	£8,328	£13,968	£18,371	£42,983
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