Flat
UB4
0 beds
1 bath
Berrydale Road, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£1,759
↗ 5%After 5 Years
Change In Property Value
£12,387
↗ 10%After 5 Years
Return On Investment
38%
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 | £7,752 | £7,868 | £8,065 | £8,267 | £8,515 | £40,466 |
| Total Expenses | £7,536 | £7,594 | £7,656 | £7,720 | £7,788 | £38,295 |
| Profit Before Tax | £216 | £274 | £409 | £546 | £727 | £2,172 |
| Profit After Tax | £175 | £222 | £331 | £442 | £589 | £1,759 |
| Change In Property Value | £1 | £1 | £2,400 | £4,284 | £5,701 | £12,387 |
| Net Return | £176 | £224 | £2,731 | £4,726 | £6,289 | £14,146 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change