Flat
UB4
3 beds
1 bath
Wilmar Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-1,268
↘ -1%After 5 Years
Change In Property Value
£54,195
↗ 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 | £24,156 | £24,518 | £25,131 | £25,760 | £26,532 | £126,098 |
| Total Expenses | £25,245 | £25,327 | £25,431 | £25,538 | £25,658 | £127,200 |
| Profit Before Tax | £-1,089 | £-809 | £-300 | £221 | £874 | £-1,102 |
| Profit After Tax | £-1,089 | £-809 | £-300 | £221 | £708 | £-1,268 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-1,084 | £-804 | £10,200 | £18,964 | £25,650 | £52,927 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 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