Flat
UB3
1 bed
1 bath
Navigation Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-7,416
↘ -11%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,774 | £11,043 | £11,375 | £54,060 |
| Total Expenses | £12,161 | £12,222 | £12,292 | £12,362 | £12,438 | £61,475 |
| Profit Before Tax | £-1,805 | £-1,711 | £-1,517 | £-1,319 | £-1,063 | £-7,416 |
| Profit After Tax | £-1,805 | £-1,711 | £-1,517 | £-1,319 | £-1,063 | £-7,416 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-1,803 | £-1,709 | £3,083 | £6,892 | £9,863 | £16,327 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change