Flat
UB3
3 beds
1 bath
Halsway, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£26,074
↗ 17%After 5 Years
Change In Property Value
£48,517
↗ 10%After 5 Years
Return On Investment
49%
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 | £28,920 | £29,354 | £30,088 | £30,840 | £31,765 | £150,966 |
| Total Expenses | £23,539 | £23,629 | £23,745 | £23,864 | £23,999 | £118,776 |
| Profit Before Tax | £5,381 | £5,725 | £6,343 | £6,976 | £7,766 | £32,190 |
| Profit After Tax | £4,358 | £4,637 | £5,138 | £5,650 | £6,290 | £26,074 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £4,363 | £4,642 | £14,538 | £22,430 | £28,619 | £74,591 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change