Flat
UB3
1 bed
1 bath
Station Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-1,618
↘ -3%After 5 Years
Change In Property Value
£24,537
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,100 | £8,221 | £8,345 | £8,553 | £8,767 | £41,987 |
| Total Expenses | £8,602 | £8,664 | £8,717 | £8,780 | £8,844 | £43,606 |
| Profit Before Tax | £-502 | £-442 | £-372 | £-226 | £-76 | £-1,618 |
| Profit After Tax | £-502 | £-442 | £-372 | £-226 | £-76 | £-1,618 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £-500 | £3,158 | £6,054 | £8,325 | £5,881 | £22,918 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change