Flat
UB4
5 beds
2 baths
Bedford Avenue, Hayes, Middlesex UB4
London, England · UB4
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£42,139
↗ 21%After 5 Years
Change In Property Value
£63,486
↗ 10%After 5 Years
Return On Investment
52%
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 | £39,264 | £39,853 | £40,849 | £41,871 | £43,127 | £204,963 |
| Total Expenses | £30,327 | £30,431 | £30,574 | £30,720 | £30,888 | £152,940 |
| Profit Before Tax | £8,937 | £9,422 | £10,275 | £11,151 | £12,238 | £52,023 |
| Profit After Tax | £7,239 | £7,631 | £8,323 | £9,032 | £9,913 | £42,139 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £7,246 | £7,638 | £20,623 | £30,988 | £39,130 | £105,624 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change