Flat
UB4
3 beds
2 baths
Shakespeare Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£187,982First YearProfit From Rental Income
£19,238
↗ 10%After 5 Years
Change In Property Value
£58,835
↗ 10%After 5 Years
Return On Investment
42%
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 | £31,344 | £31,814 | £32,610 | £33,425 | £34,427 | £163,620 |
| Total Expenses | £27,747 | £27,840 | £27,963 | £28,088 | £28,231 | £139,869 |
| Profit Before Tax | £3,597 | £3,974 | £4,647 | £5,337 | £6,196 | £23,751 |
| Profit After Tax | £2,913 | £3,219 | £3,764 | £4,323 | £5,019 | £19,238 |
| Change In Property Value | £6 | £6 | £11,399 | £20,348 | £27,077 | £58,835 |
| Net Return | £2,919 | £3,225 | £15,163 | £24,670 | £32,096 | £78,073 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change