Flat
UB3
2 beds
2 baths
Vantage Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£4,673
↗ 4%After 5 Years
Change In Property Value
£44,984
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,856 | £15,079 | £15,305 | £15,688 | £16,080 | £77,007 |
| Total Expenses | £14,103 | £14,176 | £14,239 | £14,319 | £14,401 | £71,239 |
| Profit Before Tax | £753 | £903 | £1,066 | £1,368 | £1,679 | £5,769 |
| Profit After Tax | £610 | £732 | £863 | £1,108 | £1,360 | £4,673 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £613 | £7,332 | £12,644 | £16,786 | £12,282 | £49,656 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change