Flat UB4 2 beds 1 bath

Shakespeare Avenue, Hayes UB4

London, England · UB4

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£2,043

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

35%

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	£15,408	£15,639	£16,030	£16,431	£16,924	£80,432
Total Expenses	£15,482	£15,520	£15,573	£15,627	£15,691	£77,893
Profit Before Tax	£-74	£119	£457	£803	£1,233	£2,539
Profit After Tax	£-74	£96	£370	£651	£999	£2,043
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£-71	£100	£7,070	£12,611	£16,914	£36,624
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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