Flat
UB3
0 beds
1 bath
Caroline Place, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-2,081
↘ -4%After 5 Years
Change In Property Value
£23,173
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,656 | £7,771 | £7,887 | £8,085 | £8,287 | £39,686 |
| Total Expenses | £8,235 | £8,297 | £8,349 | £8,411 | £8,474 | £41,767 |
| Profit Before Tax | £-579 | £-526 | £-462 | £-326 | £-187 | £-2,081 |
| Profit After Tax | £-579 | £-526 | £-462 | £-326 | £-187 | £-2,081 |
| Change In Property Value | £2 | £3,400 | £6,069 | £8,076 | £5,626 | £23,173 |
| Net Return | £-578 | £2,874 | £5,607 | £7,750 | £5,439 | £21,092 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change