Flat
UB4
2 beds
1 bath
Homefield Close, Hayes, Middlesex UB4
London, England · UB4
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£377
↗ 1%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
34%
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 | £10,812 | £10,974 | £11,249 | £11,530 | £11,876 | £56,440 |
| Total Expenses | £11,097 | £11,129 | £11,171 | £11,215 | £11,264 | £55,876 |
| Profit Before Tax | £-285 | £-155 | £77 | £315 | £612 | £565 |
| Profit After Tax | £-285 | £-155 | £66 | £255 | £496 | £377 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £-282 | £-152 | £4,766 | £8,645 | £11,660 | £24,636 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change