Flat
UB4
0 beds
1 bath
Berrydale Road, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-4,002
↘ -11%After 5 Years
Change In Property Value
£16,358
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,520 | £5,603 | £5,687 | £5,829 | £5,975 | £28,613 |
| Total Expenses | £6,413 | £6,471 | £6,521 | £6,577 | £6,634 | £32,616 |
| Profit Before Tax | £-893 | £-868 | £-834 | £-748 | £-659 | £-4,002 |
| Profit After Tax | £-893 | £-868 | £-834 | £-748 | £-659 | £-4,002 |
| Change In Property Value | £1 | £2,400 | £4,284 | £5,701 | £3,972 | £16,358 |
| Net Return | £-892 | £1,532 | £3,450 | £4,953 | £3,312 | £12,355 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change