Flat
UB3
1 bed
1 bath
Spa House, Varcoe Gardens, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£11,957
↗ 17%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
51%
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 | £14,532 | £14,750 | £15,119 | £15,497 | £15,962 | £75,859 |
| Total Expenses | £12,080 | £12,141 | £12,214 | £12,289 | £12,372 | £61,097 |
| Profit Before Tax | £2,452 | £2,609 | £2,904 | £3,207 | £3,589 | £14,762 |
| Profit After Tax | £1,986 | £2,113 | £2,353 | £2,598 | £2,907 | £11,957 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,988 | £2,116 | £6,853 | £10,631 | £13,597 | £35,184 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change