Flat
UB3
5 beds
5 baths
Coldharbour Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£14,969
↗ 7%After 5 Years
Change In Property Value
£67,093
↗ 10%After 5 Years
Return On Investment
38%
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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £31,147 | £31,243 | £31,371 | £31,503 | £31,653 | £156,917 |
| Profit Before Tax | £2,453 | £2,861 | £3,585 | £4,328 | £5,253 | £18,480 |
| Profit After Tax | £1,987 | £2,317 | £2,904 | £3,506 | £4,255 | £14,969 |
| Change In Property Value | £6 | £6 | £12,999 | £23,204 | £30,877 | £67,093 |
| Net Return | £1,994 | £2,324 | £15,903 | £26,709 | £35,132 | £82,062 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change