Flat
UB3
2 beds
1 bath
Pump Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£-5,148
↘ -4%After 5 Years
Change In Property Value
£41,808
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,228 | £18,501 | £18,964 | £19,438 | £20,021 | £95,153 |
| Total Expenses | £19,891 | £19,965 | £20,054 | £20,145 | £20,246 | £100,300 |
| Profit Before Tax | £-1,663 | £-1,463 | £-1,090 | £-707 | £-225 | £-5,148 |
| Profit After Tax | £-1,663 | £-1,463 | £-1,090 | £-707 | £-225 | £-5,148 |
| Change In Property Value | £4 | £4 | £8,100 | £14,459 | £19,241 | £41,808 |
| Net Return | £-1,659 | £-1,459 | £7,010 | £13,752 | £19,016 | £36,660 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change