Flat
UB3
1 bed
1 bath
Abbotswood Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£2,195
↗ 3%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
37%
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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £12,482 | £12,540 | £12,608 | £12,679 | £12,755 | £63,064 |
| Profit Before Tax | £118 | £249 | £500 | £758 | £1,084 | £2,710 |
| Profit After Tax | £96 | £202 | £405 | £614 | £878 | £2,195 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £98 | £204 | £5,205 | £9,182 | £12,280 | £26,970 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change