Flat
UB4
4 beds
3 baths
Rose Park Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-223
↗ 0%After 5 Years
Change In Property Value
£61,421
↗ 10%After 5 Years
Return On Investment
31%
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 | £27,372 | £27,783 | £28,477 | £29,189 | £30,065 | £142,886 |
| Total Expenses | £28,344 | £28,431 | £28,543 | £28,658 | £28,789 | £142,765 |
| Profit Before Tax | £-972 | £-648 | £-66 | £531 | £1,276 | £121 |
| Profit After Tax | £-972 | £-648 | £-66 | £430 | £1,034 | £-223 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £-966 | £-642 | £11,834 | £21,672 | £29,301 | £61,198 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change