Flat
UB3
3 beds
1 bath
Hayes, London UB3
London, England · UB3
View property listing
Initial Investment
£163,412First YearProfit From Rental Income
£26,730
↗ 16%After 5 Years
Change In Property Value
£51,588
↗ 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 | £32,268 | £32,752 | £33,571 | £34,410 | £35,442 | £168,443 |
| Total Expenses | £26,781 | £26,916 | £27,077 | £27,243 | £27,426 | £135,443 |
| Profit Before Tax | £5,487 | £5,837 | £6,493 | £7,167 | £8,017 | £33,000 |
| Profit After Tax | £4,444 | £4,728 | £5,260 | £5,805 | £6,493 | £26,730 |
| Change In Property Value | £5 | £5 | £9,995 | £17,841 | £23,742 | £51,588 |
| Net Return | £4,449 | £4,733 | £15,255 | £23,647 | £30,235 | £78,318 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change