Flat
UB4
3 beds
1 bath
Woodrow Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£29,371
↗ 20%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
51%
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 | £29,364 | £29,804 | £30,550 | £31,313 | £32,253 | £153,284 |
| Total Expenses | £23,187 | £23,277 | £23,394 | £23,515 | £23,651 | £117,024 |
| Profit Before Tax | £6,177 | £6,528 | £7,155 | £7,799 | £8,601 | £36,260 |
| Profit After Tax | £5,003 | £5,287 | £5,796 | £6,317 | £6,967 | £29,371 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £5,008 | £5,292 | £14,996 | £22,739 | £28,821 | £76,856 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change