Flat
UB3
3 beds
2 baths
High Point Village, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£7,432
↗ 6%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £16,670 | £16,747 | £16,815 | £16,904 | £16,994 | £84,130 |
| Profit Before Tax | £1,330 | £1,523 | £1,729 | £2,104 | £2,489 | £9,175 |
| Profit After Tax | £1,077 | £1,234 | £1,400 | £1,704 | £2,016 | £7,432 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £1,081 | £9,234 | £15,680 | £20,707 | £15,255 | £61,957 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change