Flat
UB3
1 bed
1 bath
Material Walk, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£12,581
↗ 15%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £16,075 | £16,184 | £16,306 | £16,431 | £16,566 | £81,562 |
| Profit Before Tax | £2,525 | £2,695 | £3,045 | £3,403 | £3,864 | £15,532 |
| Profit After Tax | £2,045 | £2,183 | £2,466 | £2,757 | £3,130 | £12,581 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,048 | £2,186 | £7,866 | £12,396 | £15,957 | £40,453 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change