Flat
UB4
4 beds
3 baths
Rose Park Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£17,437
↗ 9%After 5 Years
Change In Property Value
£81,107
↗ 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 | £23,881 | £23,972 | £24,055 | £24,167 | £24,282 | £120,358 |
| Profit Before Tax | £3,491 | £3,810 | £4,144 | £4,737 | £5,345 | £21,527 |
| Profit After Tax | £2,827 | £3,086 | £3,357 | £3,837 | £4,329 | £17,437 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £2,833 | £14,986 | £24,599 | £32,104 | £24,022 | £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