Flat
UB4
2 beds
2 baths
Palomino Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£40,904
↗ 21%After 5 Years
Change In Property Value
£61,932
↗ 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 | £38,304 | £38,879 | £39,851 | £40,847 | £42,072 | £199,952 |
| Total Expenses | £29,633 | £29,737 | £29,877 | £30,021 | £30,186 | £149,454 |
| Profit Before Tax | £8,671 | £9,142 | £9,973 | £10,826 | £11,886 | £50,499 |
| Profit After Tax | £7,023 | £7,405 | £8,079 | £8,769 | £9,628 | £40,904 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £7,029 | £7,411 | £20,078 | £30,188 | £38,130 | £102,836 |
| 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