Flat
UB3
2 beds
2 baths
Station Approach, Hayes, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£-6,452
↘ -7%After 5 Years
Change In Property Value
£31,485
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,728 | £13,934 | £14,282 | £14,639 | £15,079 | £71,662 |
| Total Expenses | £15,474 | £15,540 | £15,618 | £15,698 | £15,784 | £78,114 |
| Profit Before Tax | £-1,746 | £-1,606 | £-1,336 | £-1,058 | £-706 | £-6,452 |
| Profit After Tax | £-1,746 | £-1,606 | £-1,336 | £-1,058 | £-706 | £-6,452 |
| Change In Property Value | £3 | £3 | £6,100 | £10,889 | £14,490 | £31,485 |
| Net Return | £-1,743 | £-1,603 | £4,764 | £9,830 | £13,784 | £25,033 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change