Flat
UB4
2 beds
1 bath
Fredora Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£27,744
↗ 19%After 5 Years
Change In Property Value
£45,421
↗ 10%After 5 Years
Return On Investment
51%
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 | £28,092 | £28,513 | £29,226 | £29,957 | £30,856 | £146,644 |
| Total Expenses | £22,266 | £22,354 | £22,469 | £22,586 | £22,718 | £112,393 |
| Profit Before Tax | £5,826 | £6,159 | £6,758 | £7,371 | £8,138 | £34,251 |
| Profit After Tax | £4,719 | £4,989 | £5,474 | £5,971 | £6,591 | £27,744 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £4,723 | £4,993 | £14,274 | £21,679 | £27,495 | £73,164 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change