Flat
UB4
4 beds
2 baths
Chaucer Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£43,766
↗ 21%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
52%
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 | £40,536 | £41,144 | £42,173 | £43,227 | £44,524 | £211,603 |
| Total Expenses | £31,247 | £31,354 | £31,500 | £31,649 | £31,821 | £157,572 |
| Profit Before Tax | £9,289 | £9,790 | £10,673 | £11,578 | £12,702 | £54,032 |
| Profit After Tax | £7,524 | £7,930 | £8,645 | £9,378 | £10,289 | £43,766 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £7,530 | £7,936 | £21,345 | £32,048 | £40,456 | £109,316 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change