Flat
UB4
2 beds
1 bath
Uxbridge Road, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£15,200
↗ 16%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
49%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £16,274 | £16,359 | £16,461 | £16,565 | £16,679 | £82,338 |
| Profit Before Tax | £3,094 | £3,299 | £3,689 | £4,089 | £4,595 | £18,766 |
| Profit After Tax | £2,506 | £2,672 | £2,988 | £3,312 | £3,722 | £15,200 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £2,509 | £2,675 | £8,987 | £14,021 | £17,972 | £46,163 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change