Flat
UB4
1 bed
1 bath
Melbourne House, Yeading Lane, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£169
↗ 0%After 5 Years
Change In Property Value
£27,256
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,192 | £9,330 | £9,470 | £9,707 | £9,949 | £47,648 |
| Total Expenses | £9,353 | £9,416 | £9,471 | £9,537 | £9,604 | £47,381 |
| Profit Before Tax | £-161 | £-86 | £-2 | £170 | £345 | £267 |
| Profit After Tax | £-161 | £-86 | £-2 | £137 | £280 | £169 |
| Change In Property Value | £2 | £3,999 | £7,138 | £9,499 | £6,618 | £27,256 |
| Net Return | £-159 | £3,913 | £7,137 | £9,636 | £6,897 | £27,425 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change