Flat
UB3
3 beds
2 baths
Blyth Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£154,400First YearProfit From Rental Income
£25,226
↗ 16%After 5 Years
Change In Property Value
£48,930
↗ 10%After 5 Years
Return On Investment
48%
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 | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £25,426 | £25,554 | £25,708 | £25,866 | £26,039 | £128,592 |
| Profit Before Tax | £5,174 | £5,505 | £6,128 | £6,766 | £7,571 | £31,144 |
| Profit After Tax | £4,191 | £4,459 | £4,963 | £5,480 | £6,132 | £25,226 |
| Change In Property Value | £5 | £5 | £9,480 | £16,922 | £22,519 | £48,930 |
| Net Return | £4,196 | £4,464 | £14,444 | £22,402 | £28,651 | £74,157 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change