Flat
UB3
2 beds
2 baths
Chailey Place, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£8,226
↗ 6%After 5 Years
Change In Property Value
£57,252
↗ 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 | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £17,404 | £17,482 | £17,552 | £17,642 | £17,735 | £87,814 |
| Profit Before Tax | £1,497 | £1,702 | £1,920 | £2,316 | £2,722 | £10,156 |
| Profit After Tax | £1,212 | £1,378 | £1,555 | £1,876 | £2,205 | £8,226 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,901 | £57,252 |
| Net Return | £1,216 | £9,778 | £16,549 | £21,829 | £16,106 | £65,478 |
| 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