Flat
UB4
3 beds
2 baths
Westbourne Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£14,826
↗ 8%After 5 Years
Change In Property Value
£72,928
↗ 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 | £24,612 | £24,981 | £25,356 | £25,990 | £26,640 | £127,578 |
| Total Expenses | £21,675 | £21,762 | £21,840 | £21,945 | £22,053 | £109,275 |
| Profit Before Tax | £2,937 | £3,219 | £3,516 | £4,044 | £4,586 | £18,303 |
| Profit After Tax | £2,379 | £2,608 | £2,848 | £3,276 | £3,715 | £14,826 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £2,384 | £13,308 | £21,947 | £28,692 | £21,422 | £87,754 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 12% | 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