Flat
UB3
1 bed
1 bath
Station Approach, Hayes, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£-419
↘ -1%After 5 Years
Change In Property Value
£27,944
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,228 | £9,366 | £9,507 | £9,745 | £9,988 | £47,834 |
| Total Expenses | £9,519 | £9,583 | £9,638 | £9,703 | £9,770 | £48,212 |
| Profit Before Tax | £-291 | £-216 | £-131 | £41 | £218 | £-378 |
| Profit After Tax | £-291 | £-216 | £-131 | £41 | £177 | £-419 |
| Change In Property Value | £2 | £4,100 | £7,319 | £9,739 | £6,785 | £27,944 |
| Net Return | £-289 | £3,884 | £7,188 | £9,780 | £6,961 | £27,525 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change