Flat
UB3
0 beds
1 bath
Navigation Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-7,937
↘ -14%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,556 | £8,684 | £8,901 | £9,124 | £9,398 | £44,663 |
| Total Expenses | £10,394 | £10,453 | £10,517 | £10,583 | £10,654 | £52,601 |
| Profit Before Tax | £-1,838 | £-1,768 | £-1,616 | £-1,459 | £-1,256 | £-7,937 |
| Profit After Tax | £-1,838 | £-1,768 | £-1,616 | £-1,459 | £-1,256 | £-7,937 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £-1,836 | £-1,766 | £2,184 | £5,324 | £7,771 | £11,676 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change