Flat
UB4
3 beds
2 baths
Dorchester Waye, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£201,997First YearProfit From Rental Income
£55,638
↗ 28%After 5 Years
Change In Property Value
£62,969
↗ 10%After 5 Years
Return On Investment
59%
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 | £42,600 | £43,239 | £44,320 | £45,428 | £46,791 | £222,378 |
| Total Expenses | £30,462 | £30,571 | £30,723 | £30,877 | £31,056 | £153,689 |
| Profit Before Tax | £12,138 | £12,668 | £13,597 | £14,551 | £15,735 | £68,689 |
| Profit After Tax | £9,832 | £10,261 | £11,014 | £11,786 | £12,745 | £55,638 |
| Change In Property Value | £6 | £6 | £12,200 | £21,777 | £28,979 | £62,969 |
| Net Return | £9,838 | £10,267 | £23,214 | £33,563 | £41,724 | £118,607 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 5% | 11% | 17% | 21% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change