Flat
UB3
1 bed
1 bath
Botwell Common Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£630
↗ 1%After 5 Years
Change In Property Value
£31,216
↗ 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 | £10,308 | £10,463 | £10,620 | £10,885 | £11,157 | £53,432 |
| Total Expenses | £10,399 | £10,464 | £10,521 | £10,589 | £10,659 | £52,633 |
| Profit Before Tax | £-91 | £-2 | £99 | £296 | £498 | £799 |
| Profit After Tax | £-91 | £-2 | £80 | £239 | £403 | £630 |
| Change In Property Value | £2 | £4,580 | £8,175 | £10,879 | £7,579 | £31,216 |
| Net Return | £-89 | £4,578 | £8,255 | £11,119 | £7,982 | £31,846 |
| 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