Flat
UB3
3 beds
1 bath
Croyde Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£58,020
↗ 29%After 5 Years
Change In Property Value
£61,937
↗ 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 | £42,804 | £43,446 | £44,532 | £45,646 | £47,015 | £223,443 |
| Total Expenses | £30,085 | £30,196 | £30,347 | £30,502 | £30,682 | £151,813 |
| Profit Before Tax | £12,719 | £13,250 | £14,185 | £15,143 | £16,333 | £71,630 |
| Profit After Tax | £10,302 | £10,733 | £11,490 | £12,266 | £13,230 | £58,020 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £10,308 | £10,739 | £23,490 | £33,686 | £41,734 | £119,958 |
| 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