Flat
UB3
1 bed
1 bath
Shepiston Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-8,198
↘ -16%After 5 Years
Change In Property Value
£17,549
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,656 | £7,771 | £7,965 | £8,164 | £8,409 | £39,965 |
| Total Expenses | £9,510 | £9,568 | £9,630 | £9,694 | £9,761 | £48,164 |
| Profit Before Tax | £-1,854 | £-1,797 | £-1,665 | £-1,530 | £-1,352 | £-8,198 |
| Profit After Tax | £-1,854 | £-1,797 | £-1,665 | £-1,530 | £-1,352 | £-8,198 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £-1,853 | £-1,795 | £1,735 | £4,539 | £6,724 | £9,351 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change