Flat
UB3
2 beds
1 bath
Tudor Square, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£-6,941
↘ -8%After 5 Years
Change In Property Value
£27,867
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,144 | £12,326 | £12,634 | £12,950 | £13,339 | £63,393 |
| Total Expenses | £13,925 | £13,989 | £14,063 | £14,138 | £14,220 | £70,334 |
| Profit Before Tax | £-1,781 | £-1,663 | £-1,428 | £-1,188 | £-881 | £-6,941 |
| Profit After Tax | £-1,781 | £-1,663 | £-1,428 | £-1,188 | £-881 | £-6,941 |
| Change In Property Value | £3 | £3 | £5,399 | £9,637 | £12,825 | £27,867 |
| Net Return | £-1,778 | £-1,660 | £3,971 | £8,449 | £11,944 | £20,926 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change