Flat
UB3
1 bed
1 bath
Mondial Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£683
↗ 1%After 5 Years
Change In Property Value
£31,352
↗ 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 | £10,356 | £10,511 | £10,669 | £10,936 | £11,209 | £53,681 |
| Total Expenses | £10,436 | £10,501 | £10,558 | £10,627 | £10,697 | £52,819 |
| Profit Before Tax | £-80 | £10 | £111 | £309 | £512 | £863 |
| Profit After Tax | £-80 | £8 | £90 | £250 | £415 | £683 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £-78 | £4,608 | £8,301 | £11,177 | £8,027 | £32,036 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change