Flat
UB3
0 beds
1 bath
Trident House, Station Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-8,017
↘ -14%After 5 Years
Change In Property Value
£19,097
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,328 | £8,453 | £8,664 | £8,881 | £9,147 | £43,473 |
| Total Expenses | £10,173 | £10,231 | £10,295 | £10,361 | £10,430 | £51,490 |
| Profit Before Tax | £-1,845 | £-1,778 | £-1,631 | £-1,480 | £-1,283 | £-8,017 |
| Profit After Tax | £-1,845 | £-1,778 | £-1,631 | £-1,480 | £-1,283 | £-8,017 |
| Change In Property Value | £2 | £2 | £3,700 | £6,605 | £8,789 | £19,097 |
| Net Return | £-1,843 | £-1,776 | £2,069 | £5,125 | £7,506 | £11,081 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change