Flat
UB3
0 beds
1 bath
Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£16,917
↗ 23%After 5 Years
Change In Property Value
£24,770
↗ 10%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £13,200 | £13,271 | £13,357 | £13,444 | £13,541 | £66,813 |
| Profit Before Tax | £3,600 | £3,781 | £4,121 | £4,471 | £4,912 | £20,885 |
| Profit After Tax | £2,916 | £3,062 | £3,338 | £3,621 | £3,979 | £16,917 |
| Change In Property Value | £2 | £2 | £4,799 | £8,566 | £11,399 | £24,770 |
| Net Return | £2,918 | £3,065 | £8,138 | £12,188 | £15,378 | £41,687 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 17% | 21% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change