Flat
UB4
0 beds
1 bath
Heatherwood Drive, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£3,432
↗ 8%After 5 Years
Change In Property Value
£14,452
↗ 10%After 5 Years
Return On Investment
42%
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 | £9,036 | £9,172 | £9,401 | £9,636 | £9,925 | £47,169 |
| Total Expenses | £8,458 | £8,518 | £8,584 | £8,651 | £8,722 | £42,933 |
| Profit Before Tax | £578 | £654 | £817 | £985 | £1,202 | £4,236 |
| Profit After Tax | £468 | £530 | £662 | £798 | £974 | £3,432 |
| Change In Property Value | £1 | £1 | £2,800 | £4,998 | £6,651 | £14,452 |
| Net Return | £469 | £531 | £3,462 | £5,796 | £7,625 | £17,884 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change