Flat
UB4
6 beds
2 baths
Uxbridge Road, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£8,783
↗ 2%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
31%
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 | £55,200 | £56,028 | £57,429 | £58,864 | £60,630 | £288,151 |
| Total Expenses | £55,130 | £55,259 | £55,442 | £55,629 | £55,849 | £277,308 |
| Profit Before Tax | £70 | £769 | £1,987 | £3,235 | £4,782 | £10,843 |
| Profit After Tax | £57 | £623 | £1,609 | £2,620 | £3,873 | £8,783 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £69 | £635 | £25,610 | £45,461 | £60,882 | £132,657 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change