Flat
UB4
4 beds
1 bath
Spencer Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£196,925First YearProfit From Rental Income
£40,523
↗ 21%After 5 Years
Change In Property Value
£61,473
↗ 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 | £38,016 | £38,586 | £39,551 | £40,540 | £41,756 | £198,449 |
| Total Expenses | £29,428 | £29,531 | £29,671 | £29,813 | £29,978 | £148,420 |
| Profit Before Tax | £8,588 | £9,055 | £9,880 | £10,726 | £11,778 | £50,028 |
| Profit After Tax | £6,956 | £7,335 | £8,003 | £8,688 | £9,540 | £40,523 |
| Change In Property Value | £6 | £6 | £11,910 | £21,260 | £28,291 | £61,473 |
| Net Return | £6,962 | £7,341 | £19,913 | £29,948 | £37,831 | £101,995 |
| 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