Flat
UB3
0 beds
1 bath
Cardinal Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-1,100
↘ -2%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,556 | £8,684 | £8,815 | £9,035 | £9,261 | £44,351 |
| Total Expenses | £8,969 | £9,032 | £9,086 | £9,150 | £9,215 | £45,451 |
| Profit Before Tax | £-413 | £-347 | £-271 | £-115 | £46 | £-1,100 |
| Profit After Tax | £-413 | £-347 | £-271 | £-115 | £46 | £-1,100 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £-411 | £3,453 | £6,512 | £8,912 | £6,334 | £24,800 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change