Flat
UB3
1 bed
1 bath
Abbotswood Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-7,574
↘ -11%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £11,719 | £11,779 | £11,847 | £11,917 | £11,991 | £59,254 |
| Profit Before Tax | £-1,819 | £-1,731 | £-1,548 | £-1,360 | £-1,117 | £-7,574 |
| Profit After Tax | £-1,819 | £-1,731 | £-1,548 | £-1,360 | £-1,117 | £-7,574 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-1,816 | £-1,729 | £2,852 | £6,494 | £9,334 | £15,136 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change