Flat
UB4
4 beds
2 baths
Rose Park Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£196,732First YearProfit From Rental Income
£17,443
↗ 9%After 5 Years
Change In Property Value
£81,100
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,372 | £27,783 | £28,199 | £28,904 | £29,627 | £141,885 |
| Total Expenses | £23,880 | £23,971 | £24,053 | £24,166 | £24,281 | £120,350 |
| Profit Before Tax | £3,492 | £3,812 | £4,146 | £4,739 | £5,346 | £21,535 |
| Profit After Tax | £2,829 | £3,088 | £3,358 | £3,838 | £4,330 | £17,443 |
| Change In Property Value | £6 | £11,899 | £21,240 | £28,264 | £19,691 | £81,100 |
| Net Return | £2,835 | £14,987 | £24,598 | £32,102 | £24,021 | £98,543 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change