Flat
UB3
1 bed
1 bath
Dawley Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-190
↗ 0%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,742 | £9,985 | £10,235 | £49,016 |
| Total Expenses | £9,702 | £9,767 | £9,822 | £9,888 | £9,956 | £49,135 |
| Profit Before Tax | £-246 | £-169 | £-80 | £97 | £279 | £-119 |
| Profit After Tax | £-246 | £-169 | £-80 | £79 | £226 | £-190 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £-244 | £4,031 | £7,417 | £10,055 | £7,176 | £28,436 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change