Flat
UB3
1 bed
1 bath
Pinkwell Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-5
↗ 0%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,672 | £9,817 | £9,964 | £10,213 | £10,469 | £50,136 |
| Total Expenses | £9,885 | £9,949 | £10,005 | £10,072 | £10,140 | £50,051 |
| Profit Before Tax | £-213 | £-132 | £-41 | £142 | £329 | £85 |
| Profit After Tax | £-213 | £-132 | £-41 | £115 | £266 | £-5 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £-211 | £4,168 | £7,635 | £10,329 | £7,382 | £29,303 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change