Flat
UB4
1 bed
1 bath
Salcombe Way, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£-1,345
↘ -3%After 5 Years
Change In Property Value
£23,167
↗ 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 | £7,812 | £7,929 | £8,048 | £8,249 | £8,456 | £40,494 |
| Total Expenses | £8,249 | £8,311 | £8,364 | £8,426 | £8,489 | £41,839 |
| Profit Before Tax | £-437 | £-382 | £-316 | £-177 | £-34 | £-1,345 |
| Profit After Tax | £-437 | £-382 | £-316 | £-177 | £-34 | £-1,345 |
| Change In Property Value | £2 | £3,399 | £6,067 | £8,074 | £5,625 | £23,167 |
| Net Return | £-436 | £3,017 | £5,751 | £7,897 | £5,591 | £21,821 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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