Flat UB3 0 beds 0 baths

Samsonite House, 4 Mondial Way, Hayes, Greater London UB3

London, England · UB3

Initial Investment

First Year

£5,500First Year

Profit From Rental Income

After 5 Years

£-9,727

↘ -177%After 5 Years

Change In Property Value

After 5 Years

£2,045

↗ 14%After 5 Years

Return On Investment

-140%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£672	£682	£692	£710	£727	£3,483
Total Expenses	£2,550	£2,601	£2,643	£2,686	£2,731	£13,211
Profit Before Tax	£-1,878	£-1,919	£-1,951	£-1,977	£-2,003	£-9,727
Profit After Tax	£-1,878	£-1,919	£-1,951	£-1,977	£-2,003	£-9,727
Change In Property Value	£0	£300	£536	£713	£496	£2,045
Net Return	£-1,878	£-1,619	£-1,415	£-1,264	£-1,507	£-7,683
Return From Rental Income (%)	-34%	-35%	-35%	-36%	-36%	-177%
Total Net Return (%)	-34%	-29%	-26%	-23%	-27%	-140%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change