Flat
UB3
2 beds
2 baths
Blyth Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£119,400First YearProfit From Rental Income
£19,455
↗ 16%After 5 Years
Change In Property Value
£38,607
↗ 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 | £24,144 | £24,506 | £25,119 | £25,747 | £26,519 | £126,035 |
| Total Expenses | £20,168 | £20,271 | £20,395 | £20,522 | £20,661 | £102,017 |
| Profit Before Tax | £3,976 | £4,235 | £4,724 | £5,225 | £5,858 | £24,018 |
| Profit After Tax | £3,221 | £3,430 | £3,826 | £4,232 | £4,745 | £19,455 |
| Change In Property Value | £4 | £4 | £7,480 | £13,352 | £17,768 | £38,607 |
| Net Return | £3,224 | £3,434 | £11,306 | £17,584 | £22,513 | £58,062 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 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