Flat
UB3
4 beds
2 baths
Central Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£-1,837
↘ -1%After 5 Years
Change In Property Value
£68,131
↗ 10%After 5 Years
Return On Investment
30%
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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £31,156 | £31,246 | £31,364 | £31,485 | £31,623 | £156,875 |
| Profit Before Tax | £-1,456 | £-1,101 | £-465 | £186 | £999 | £-1,837 |
| Profit After Tax | £-1,456 | £-1,101 | £-465 | £186 | £999 | £-1,837 |
| Change In Property Value | £7 | £7 | £13,200 | £23,562 | £31,355 | £68,131 |
| Net Return | £-1,449 | £-1,094 | £12,735 | £23,749 | £32,354 | £66,294 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change