Flat
UB4
2 beds
1 bath
Portland Road, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£1,980
↗ 3%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,040 | £11,206 | £11,374 | £11,658 | £11,949 | £57,227 |
| Total Expenses | £10,826 | £10,893 | £10,950 | £11,021 | £11,092 | £54,782 |
| Profit Before Tax | £214 | £313 | £423 | £637 | £857 | £2,445 |
| Profit After Tax | £173 | £254 | £343 | £516 | £694 | £1,980 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £176 | £5,054 | £8,911 | £11,918 | £8,637 | £34,696 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change