Flat
UB3
1 bed
1 bath
Pump Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£90,350First YearProfit From Rental Income
£5,654
↗ 6%After 5 Years
Change In Property Value
£30,040
↗ 10%After 5 Years
Return On Investment
40%
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 | £15,996 | £16,236 | £16,642 | £17,058 | £17,570 | £83,501 |
| Total Expenses | £15,145 | £15,215 | £15,299 | £15,384 | £15,478 | £76,521 |
| Profit Before Tax | £851 | £1,021 | £1,343 | £1,674 | £2,092 | £6,981 |
| Profit After Tax | £689 | £827 | £1,088 | £1,356 | £1,694 | £5,654 |
| Change In Property Value | £3 | £3 | £5,820 | £10,389 | £13,825 | £30,040 |
| Net Return | £692 | £830 | £6,908 | £11,745 | £15,519 | £35,694 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change