Flat
UB4
1 bed
1 bath
Pikestone Close, Hayes, Greater London UB4
London, England · UB4
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£4,720
↗ 10%After 5 Years
Change In Property Value
£16,000
↗ 10%After 5 Years
Return On Investment
44%
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 | £10,008 | £10,158 | £10,412 | £10,672 | £10,993 | £52,243 |
| Total Expenses | £9,150 | £9,211 | £9,280 | £9,350 | £9,424 | £46,416 |
| Profit Before Tax | £858 | £947 | £1,132 | £1,323 | £1,568 | £5,827 |
| Profit After Tax | £695 | £767 | £917 | £1,071 | £1,270 | £4,720 |
| Change In Property Value | £2 | £2 | £3,100 | £5,534 | £7,364 | £16,000 |
| Net Return | £696 | £768 | £4,017 | £6,605 | £8,634 | £20,721 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change