Flat
UB3
0 beds
1 bath
Trident House, Station Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-1,359
↘ -2%After 5 Years
Change In Property Value
£25,218
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,328 | £8,453 | £8,580 | £8,794 | £9,014 | £43,169 |
| Total Expenses | £8,785 | £8,848 | £8,901 | £8,965 | £9,029 | £44,528 |
| Profit Before Tax | £-457 | £-395 | £-322 | £-170 | £-15 | £-1,359 |
| Profit After Tax | £-457 | £-395 | £-322 | £-170 | £-15 | £-1,359 |
| Change In Property Value | £2 | £3,700 | £6,605 | £8,789 | £6,123 | £25,218 |
| Net Return | £-455 | £3,305 | £6,283 | £8,618 | £6,108 | £23,859 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change