Flat
UB3
1 bed
1 bath
Cardinal Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£855
↗ 1%After 5 Years
Change In Property Value
£32,034
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,572 | £10,731 | £10,892 | £11,164 | £11,443 | £54,801 |
| Total Expenses | £10,618 | £10,684 | £10,741 | £10,810 | £10,881 | £53,735 |
| Profit Before Tax | £-46 | £46 | £150 | £353 | £562 | £1,066 |
| Profit After Tax | £-46 | £38 | £122 | £286 | £455 | £855 |
| Change In Property Value | £2 | £4,700 | £8,390 | £11,164 | £7,778 | £32,034 |
| Net Return | £-44 | £4,738 | £8,511 | £11,450 | £8,233 | £32,888 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change