Flat
UB3
3 beds
1 bath
Hyde Way, Hayes, Middlesex UB3
London, England · UB3
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£10,726
↗ 8%After 5 Years
Change In Property Value
£40,775
↗ 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 | £21,720 | £22,046 | £22,597 | £23,162 | £23,857 | £113,381 |
| Total Expenses | £19,844 | £19,922 | £20,020 | £20,121 | £20,233 | £100,140 |
| Profit Before Tax | £1,876 | £2,124 | £2,577 | £3,041 | £3,624 | £13,242 |
| Profit After Tax | £1,520 | £1,720 | £2,087 | £2,463 | £2,935 | £10,726 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £1,524 | £1,724 | £9,987 | £16,565 | £21,701 | £51,501 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 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