Flat
UB3
2 beds
1 bath
Albacore Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£3,878
↗ 4%After 5 Years
Change In Property Value
£42,257
↗ 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 | £13,956 | £14,165 | £14,378 | £14,737 | £15,106 | £72,342 |
| Total Expenses | £13,370 | £13,441 | £13,503 | £13,581 | £13,660 | £67,555 |
| Profit Before Tax | £586 | £725 | £875 | £1,156 | £1,445 | £4,787 |
| Profit After Tax | £475 | £587 | £709 | £937 | £1,171 | £3,878 |
| Change In Property Value | £3 | £6,200 | £11,067 | £14,727 | £10,260 | £42,257 |
| Net Return | £478 | £6,787 | £11,776 | £15,664 | £11,431 | £46,135 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 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