Flat UB3 1 bed 1 bath

Trident House, Station Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-897

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£26,581

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,037	£9,263	£9,495	£45,470
Total Expenses	£9,151	£9,214	£9,269	£9,333	£9,399	£46,367
Profit Before Tax	£-379	£-311	£-232	£-70	£96	£-897
Profit After Tax	£-379	£-311	£-232	£-70	£96	£-897
Change In Property Value	£2	£3,900	£6,962	£9,264	£6,454	£26,581
Net Return	£-377	£3,589	£6,730	£9,194	£6,549	£25,685
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	43%

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