Flat
UB3
0 beds
0 baths
Under Ground Parking Space, Mondial Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£8,125First YearProfit From Rental Income
£-9,288
↘ -114%After 5 Years
Change In Property Value
£3,237
↗ 14%After 5 Years
Return On Investment
-74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,068 | £1,084 | £1,100 | £1,128 | £1,156 | £5,536 |
| Total Expenses | £2,871 | £2,923 | £2,965 | £3,010 | £3,055 | £14,824 |
| Profit Before Tax | £-1,803 | £-1,839 | £-1,865 | £-1,882 | £-1,899 | £-9,288 |
| Profit After Tax | £-1,803 | £-1,839 | £-1,865 | £-1,882 | £-1,899 | £-9,288 |
| Change In Property Value | £0 | £475 | £848 | £1,128 | £786 | £3,237 |
| Net Return | £-1,803 | £-1,364 | £-1,017 | £-754 | £-1,113 | £-6,050 |
| Return From Rental Income (%) | -22% | -23% | -23% | -23% | -23% | -114% |
| Total Net Return (%) | -22% | -17% | -13% | -9% | -14% | -74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change