Flat
UB3
0 beds
1 bath
Botwell Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£28,519
↗ 15%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
46%
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 | £33,996 | £34,506 | £35,369 | £36,253 | £37,340 | £177,464 |
| Total Expenses | £28,213 | £28,310 | £28,439 | £28,571 | £28,723 | £142,255 |
| Profit Before Tax | £5,783 | £6,196 | £6,930 | £7,682 | £8,618 | £35,208 |
| Profit After Tax | £4,684 | £5,019 | £5,613 | £6,222 | £6,980 | £28,519 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £4,690 | £5,025 | £17,113 | £26,750 | £34,297 | £87,875 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change