Flat
UB3
0 beds
0 baths
Under Ground Parking Space, Mondial Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£8,125First YearProfit From Rental Income
£-10,137
↘ -125%After 5 Years
Change In Property Value
£2,452
↗ 10%After 5 Years
Return On Investment
-95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,068 | £1,084 | £1,111 | £1,139 | £1,173 | £5,575 |
| Total Expenses | £3,049 | £3,097 | £3,142 | £3,189 | £3,235 | £15,712 |
| Profit Before Tax | £-1,981 | £-2,013 | £-2,031 | £-2,050 | £-2,062 | £-10,137 |
| Profit After Tax | £-1,981 | £-2,013 | £-2,031 | £-2,050 | £-2,062 | £-10,137 |
| Change In Property Value | £0 | £0 | £475 | £848 | £1,128 | £2,452 |
| Net Return | £-1,981 | £-2,012 | £-1,556 | £-1,202 | £-934 | £-7,685 |
| Return From Rental Income (%) | -24% | -25% | -25% | -25% | -25% | -125% |
| Total Net Return (%) | -24% | -25% | -19% | -15% | -11% | -95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change