Flat
UB4
6 beds
6 baths
Park Lane, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£61,460
↗ 21%After 5 Years
Change In Property Value
£87,744
↗ 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 | £54,264 | £55,078 | £56,455 | £57,866 | £59,602 | £283,265 |
| Total Expenses | £41,150 | £41,278 | £41,458 | £41,643 | £41,859 | £207,389 |
| Profit Before Tax | £13,114 | £13,800 | £14,997 | £16,223 | £17,743 | £75,877 |
| Profit After Tax | £10,622 | £11,178 | £12,147 | £13,141 | £14,372 | £61,460 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £10,631 | £11,187 | £29,148 | £43,486 | £54,753 | £149,205 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 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