Flat
UB4
2 beds
1 bath
Portland Road, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£11,430
↗ 16%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,168 | £15,396 | £15,780 | £16,175 | £16,660 | £79,179 |
| Total Expenses | £12,857 | £12,927 | £13,008 | £13,092 | £13,184 | £65,068 |
| Profit Before Tax | £2,311 | £2,469 | £2,772 | £3,083 | £3,477 | £14,111 |
| Profit After Tax | £1,872 | £2,000 | £2,245 | £2,497 | £2,816 | £11,430 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £1,874 | £2,002 | £6,945 | £10,887 | £13,980 | £35,689 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change