Flat
UB3
1 bed
1 bath
Badgers Close, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£12,469
↗ 18%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
52%
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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £12,427 | £12,495 | £12,576 | £12,659 | £12,750 | £62,908 |
| Profit Before Tax | £2,573 | £2,730 | £3,029 | £3,336 | £3,726 | £15,394 |
| Profit After Tax | £2,084 | £2,211 | £2,454 | £2,703 | £3,018 | £12,469 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £2,086 | £2,213 | £6,954 | £10,735 | £13,707 | £35,696 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change