Flat
UB3
3 beds
2 baths
Clayton Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£505
↗ 0%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
33%
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 | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £17,587 | £17,631 | £17,691 | £17,753 | £17,825 | £88,486 |
| Profit Before Tax | £-487 | £-274 | £99 | £482 | £957 | £778 |
| Profit After Tax | £-487 | £-274 | £99 | £390 | £775 | £505 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-483 | £-270 | £7,699 | £13,957 | £18,828 | £39,731 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change