Flat
UB7
3 beds
2 baths
Power Lane, Hayes UB7
London, England · UB7
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£11,329
↗ 6%After 5 Years
Change In Property Value
£74,973
↗ 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 | £24,204 | £24,567 | £24,936 | £25,559 | £26,198 | £125,464 |
| Total Expenses | £22,117 | £22,203 | £22,281 | £22,385 | £22,492 | £111,477 |
| Profit Before Tax | £2,087 | £2,364 | £2,655 | £3,174 | £3,706 | £13,987 |
| Profit After Tax | £1,691 | £1,915 | £2,150 | £2,571 | £3,002 | £11,329 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £1,696 | £12,915 | £21,786 | £28,700 | £21,205 | £86,302 |
| 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