Flat
UB3
2 beds
2 baths
Vantage Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-6,112
↘ -6%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £16,578 | £16,647 | £16,727 | £16,810 | £16,900 | £83,662 |
| Profit Before Tax | £-1,722 | £-1,568 | £-1,271 | £-968 | £-583 | £-6,112 |
| Profit After Tax | £-1,722 | £-1,568 | £-1,271 | £-968 | £-583 | £-6,112 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-1,719 | £-1,564 | £5,329 | £10,814 | £15,095 | £27,954 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change