Flat
UB4
3 beds
2 baths
Chirk Close, Hayes, Greater London UB4
London, England · UB4
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£34,538
↗ 18%After 5 Years
Change In Property Value
£60,389
↗ 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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £28,810 | £28,910 | £29,044 | £29,182 | £29,340 | £145,285 |
| Profit Before Tax | £7,190 | £7,630 | £8,409 | £9,208 | £10,202 | £42,640 |
| Profit After Tax | £5,824 | £6,180 | £6,812 | £7,459 | £8,264 | £34,538 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £5,830 | £6,186 | £18,512 | £28,344 | £36,055 | £94,927 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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