Flat
UB3
2 beds
2 baths
Blyth Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£7,222
↗ 6%After 5 Years
Change In Property Value
£53,844
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,772 | £18,039 | £18,309 | £18,767 | £19,236 | £92,123 |
| Total Expenses | £16,486 | £16,563 | £16,631 | £16,719 | £16,808 | £83,207 |
| Profit Before Tax | £1,286 | £1,476 | £1,678 | £2,048 | £2,428 | £8,915 |
| Profit After Tax | £1,041 | £1,195 | £1,359 | £1,659 | £1,967 | £7,222 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £1,045 | £9,095 | £15,461 | £20,424 | £15,040 | £61,066 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change