Flat
UB4
1 bed
1 bath
Gledwood Drive, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£68,485First YearProfit From Rental Income
£1,311
↗ 2%After 5 Years
Change In Property Value
£30,664
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,344 | £10,499 | £10,657 | £10,923 | £11,196 | £53,619 |
| Total Expenses | £10,272 | £10,338 | £10,394 | £10,463 | £10,533 | £52,000 |
| Profit Before Tax | £72 | £161 | £262 | £460 | £663 | £1,619 |
| Profit After Tax | £58 | £131 | £212 | £373 | £537 | £1,311 |
| Change In Property Value | £2 | £4,499 | £8,031 | £10,687 | £7,445 | £30,664 |
| Net Return | £60 | £4,630 | £8,243 | £11,059 | £7,982 | £31,975 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change