Flat
UB3
1 bed
1 bath
Pump Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£90,350First YearProfit From Rental Income
£14,797
↗ 16%After 5 Years
Change In Property Value
£30,040
↗ 10%After 5 Years
Return On Investment
50%
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 | £18,792 | £19,074 | £19,551 | £20,039 | £20,641 | £98,097 |
| Total Expenses | £15,779 | £15,861 | £15,959 | £16,060 | £16,170 | £79,829 |
| Profit Before Tax | £3,013 | £3,213 | £3,592 | £3,980 | £4,471 | £18,268 |
| Profit After Tax | £2,441 | £2,602 | £2,909 | £3,224 | £3,621 | £14,797 |
| Change In Property Value | £3 | £3 | £5,820 | £10,389 | £13,825 | £30,040 |
| Net Return | £2,444 | £2,605 | £8,729 | £13,613 | £17,446 | £44,837 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change