Flat
UB4
3 beds
2 baths
School Approach, Hayes, Middlesex UB4
London, England · UB4
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£45,735
↗ 24%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
55%
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 | £38,520 | £39,098 | £40,075 | £41,077 | £42,309 | £201,080 |
| Total Expenses | £28,665 | £28,769 | £28,910 | £29,054 | £29,220 | £144,617 |
| Profit Before Tax | £9,855 | £10,329 | £11,166 | £12,023 | £13,090 | £56,463 |
| Profit After Tax | £7,982 | £8,366 | £9,044 | £9,739 | £10,603 | £45,735 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £7,988 | £8,372 | £20,544 | £30,267 | £37,920 | £105,091 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change