Flat
UB3
0 beds
1 bath
Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£11,732
↗ 16%After 5 Years
Change In Property Value
£24,770
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £13,118 | £13,189 | £13,272 | £13,357 | £13,450 | £66,386 |
| Profit Before Tax | £2,374 | £2,536 | £2,846 | £3,163 | £3,566 | £14,484 |
| Profit After Tax | £1,923 | £2,054 | £2,305 | £2,562 | £2,888 | £11,732 |
| Change In Property Value | £2 | £2 | £4,799 | £8,566 | £11,399 | £24,770 |
| Net Return | £1,925 | £2,056 | £7,104 | £11,129 | £14,288 | £36,502 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change