Flat
UB4
4 beds
2 baths
Rose Park Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£196,732First YearProfit From Rental Income
£32,217
↗ 16%After 5 Years
Change In Property Value
£61,416
↗ 10%After 5 Years
Return On Investment
48%
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 | £38,412 | £38,988 | £39,963 | £40,962 | £42,191 | £200,516 |
| Total Expenses | £31,787 | £31,944 | £32,135 | £32,330 | £32,546 | £160,742 |
| Profit Before Tax | £6,625 | £7,044 | £7,828 | £8,632 | £9,645 | £39,774 |
| Profit After Tax | £5,366 | £5,706 | £6,341 | £6,992 | £7,813 | £32,217 |
| Change In Property Value | £6 | £6 | £11,899 | £21,240 | £28,265 | £61,416 |
| Net Return | £5,372 | £5,711 | £18,240 | £28,232 | £36,077 | £93,633 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change