Flat
UB3
0 beds
1 bath
Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£1,080
↗ 1%After 5 Years
Change In Property Value
£32,709
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £10,800 | £10,867 | £10,924 | £10,994 | £11,065 | £54,650 |
| Profit Before Tax | £0 | £95 | £202 | £411 | £625 | £1,333 |
| Profit After Tax | £0 | £77 | £164 | £333 | £506 | £1,080 |
| Change In Property Value | £2 | £4,799 | £8,566 | £11,399 | £7,942 | £32,709 |
| Net Return | £2 | £4,876 | £8,730 | £11,732 | £8,448 | £33,788 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change