Flat
UB3
2 beds
2 baths
Bourne Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£94,200First YearProfit From Rental Income
£15,318
↗ 16%After 5 Years
Change In Property Value
£31,175
↗ 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 | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £16,382 | £16,467 | £16,570 | £16,674 | £16,789 | £82,882 |
| Profit Before Tax | £3,118 | £3,325 | £3,718 | £4,120 | £4,630 | £18,911 |
| Profit After Tax | £2,526 | £2,693 | £3,011 | £3,338 | £3,750 | £15,318 |
| Change In Property Value | £3 | £3 | £6,040 | £10,782 | £14,347 | £31,175 |
| Net Return | £2,529 | £2,696 | £9,051 | £14,119 | £18,097 | £46,493 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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