Flat
UB3
3 beds
1 bath
Clevedon Gardens, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£55,800
↗ 29%After 5 Years
Change In Property Value
£59,873
↗ 10%After 5 Years
Return On Investment
60%
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 | £41,376 | £41,997 | £43,047 | £44,123 | £45,446 | £215,988 |
| Total Expenses | £29,149 | £29,257 | £29,405 | £29,557 | £29,732 | £147,100 |
| Profit Before Tax | £12,227 | £12,739 | £13,641 | £14,566 | £15,715 | £68,889 |
| Profit After Tax | £9,904 | £10,319 | £11,050 | £11,799 | £12,729 | £55,800 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £9,910 | £10,325 | £22,650 | £32,505 | £40,283 | £115,672 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 21% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change