Flat UB3 1 bed 1 bath

Cardinal Building, Station Approach, Hayes UB3

London, England · UB3

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-7,654

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£22,194

↗ 10%After 5 Years

Return On Investment

22%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,672	£9,817	£10,063	£10,314	£10,623	£50,489
Total Expenses	£11,497	£11,558	£11,625	£11,694	£11,768	£58,143
Profit Before Tax	£-1,825	£-1,741	£-1,563	£-1,380	£-1,144	£-7,654
Profit After Tax	£-1,825	£-1,741	£-1,563	£-1,380	£-1,144	£-7,654
Change In Property Value	£2	£2	£4,300	£7,676	£10,214	£22,194
Net Return	£-1,823	£-1,739	£2,737	£6,295	£9,070	£14,540
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	4%	10%	14%	22%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change