Flat UB4 2 beds 1 bath

Uxbridge Road, Hayes UB4

London, England · UB4

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£6,089

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£30,963

↗ 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	£16,488	£16,735	£17,154	£17,583	£18,110	£86,070
Total Expenses	£15,549	£15,620	£15,705	£15,792	£15,887	£78,553
Profit Before Tax	£939	£1,115	£1,449	£1,791	£2,223	£7,517
Profit After Tax	£760	£903	£1,174	£1,451	£1,801	£6,089
Change In Property Value	£3	£3	£5,999	£10,708	£14,250	£30,963
Net Return	£763	£906	£7,173	£12,159	£16,051	£37,052
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