Flat
UB3
1 bed
1 bath
Material Walk, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£23,153
↗ 32%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
66%
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 | £19,380 | £19,671 | £20,162 | £20,667 | £21,287 | £101,166 |
| Total Expenses | £14,305 | £14,400 | £14,510 | £14,623 | £14,745 | £72,582 |
| Profit Before Tax | £5,075 | £5,271 | £5,653 | £6,044 | £6,541 | £28,584 |
| Profit After Tax | £4,111 | £4,270 | £4,579 | £4,896 | £5,298 | £23,153 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £4,113 | £4,272 | £9,379 | £13,464 | £16,700 | £47,928 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 23% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change