Flat
UB4
3 beds
1 bath
Woodrow Avenue, Hayes, Greater London UB4
London, England · UB4
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£23,140
↗ 17%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
49%
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 | £26,460 | £26,857 | £27,528 | £28,217 | £29,063 | £138,125 |
| Total Expenses | £21,706 | £21,792 | £21,902 | £22,015 | £22,142 | £109,557 |
| Profit Before Tax | £4,754 | £5,065 | £5,626 | £6,202 | £6,921 | £28,568 |
| Profit After Tax | £3,851 | £4,103 | £4,557 | £5,023 | £5,606 | £23,140 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £3,855 | £4,107 | £13,157 | £20,375 | £26,034 | £67,528 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change