Flat
UB4
0 beds
1 bath
Pikestone Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£-984
↘ -2%After 5 Years
Change In Property Value
£15,479
↗ 10%After 5 Years
Return On Investment
32%
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 | £6,900 | £7,004 | £7,179 | £7,358 | £7,579 | £36,019 |
| Total Expenses | £7,339 | £7,366 | £7,398 | £7,432 | £7,469 | £37,003 |
| Profit Before Tax | £-439 | £-362 | £-220 | £-74 | £110 | £-984 |
| Profit After Tax | £-439 | £-362 | £-220 | £-74 | £110 | £-984 |
| Change In Property Value | £1 | £1 | £2,999 | £5,353 | £7,124 | £15,479 |
| Net Return | £-438 | £-361 | £2,779 | £5,280 | £7,234 | £14,495 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change