Flat
UB3
0 beds
1 bath
Station Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-637
↘ -1%After 5 Years
Change In Property Value
£27,263
↗ 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 | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £9,335 | £9,399 | £9,453 | £9,518 | £9,585 | £47,290 |
| Profit Before Tax | £-335 | £-264 | £-181 | £-14 | £157 | £-637 |
| Profit After Tax | £-335 | £-264 | £-181 | £-14 | £157 | £-637 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £-333 | £3,737 | £6,959 | £9,487 | £6,776 | £26,626 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 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