Flat
UB3
2 beds
2 baths
Reid Close, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£3,248
↗ 4%After 5 Years
Change In Property Value
£40,213
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,272 | £13,471 | £13,673 | £14,015 | £14,365 | £68,797 |
| Total Expenses | £12,819 | £12,889 | £12,950 | £13,026 | £13,104 | £64,787 |
| Profit Before Tax | £453 | £582 | £723 | £989 | £1,262 | £4,009 |
| Profit After Tax | £367 | £472 | £586 | £801 | £1,022 | £3,248 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £370 | £6,372 | £11,117 | £14,816 | £10,785 | £43,460 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change