Flat
UB4
3 beds
1 bath
Shakespeare Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£39,653
↗ 21%After 5 Years
Change In Property Value
£60,389
↗ 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 | £37,344 | £37,904 | £38,852 | £39,823 | £41,018 | £194,941 |
| Total Expenses | £28,944 | £29,046 | £29,184 | £29,325 | £29,487 | £145,987 |
| Profit Before Tax | £8,400 | £8,858 | £9,668 | £10,498 | £11,531 | £48,954 |
| Profit After Tax | £6,804 | £7,175 | £7,831 | £8,503 | £9,340 | £39,653 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £6,810 | £7,181 | £19,531 | £29,388 | £37,132 | £100,041 |
| 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