Flat
UB4
3 beds
0 baths
Chirk Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£46,685
↗ 24%After 5 Years
Change In Property Value
£60,389
↗ 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 | £39,192 | £39,780 | £40,774 | £41,794 | £43,048 | £204,588 |
| Total Expenses | £29,129 | £29,234 | £29,376 | £29,522 | £29,690 | £146,951 |
| Profit Before Tax | £10,063 | £10,546 | £11,398 | £12,272 | £13,357 | £57,636 |
| Profit After Tax | £8,151 | £8,542 | £9,232 | £9,940 | £10,820 | £46,685 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £8,157 | £8,548 | £20,933 | £30,825 | £38,611 | £107,074 |
| 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