Flat
UB3
3 beds
2 baths
Blyth Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£154,400First YearProfit From Rental Income
£14,563
↗ 9%After 5 Years
Change In Property Value
£48,930
↗ 10%After 5 Years
Return On Investment
41%
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 | £26,064 | £26,455 | £27,116 | £27,794 | £28,628 | £136,058 |
| Total Expenses | £23,412 | £23,497 | £23,607 | £23,718 | £23,844 | £118,079 |
| Profit Before Tax | £2,652 | £2,958 | £3,510 | £4,076 | £4,784 | £17,979 |
| Profit After Tax | £2,148 | £2,396 | £2,843 | £3,302 | £3,875 | £14,563 |
| Change In Property Value | £5 | £5 | £9,480 | £16,922 | £22,519 | £48,930 |
| Net Return | £2,153 | £2,400 | £12,323 | £20,224 | £26,393 | £63,493 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change