Flat
UB3
1 bed
1 bath
Union House, Clayton Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£458
↗ 1%After 5 Years
Change In Property Value
£30,671
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,128 | £10,280 | £10,434 | £10,695 | £10,962 | £52,499 |
| Total Expenses | £10,252 | £10,317 | £10,374 | £10,442 | £10,511 | £51,896 |
| Profit Before Tax | £-124 | £-37 | £60 | £253 | £451 | £603 |
| Profit After Tax | £-124 | £-37 | £49 | £205 | £366 | £458 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £-122 | £4,463 | £8,081 | £10,894 | £7,812 | £31,129 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change