Flat
UB3
1 bed
1 bath
Abbotswood Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£880
↗ 1%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £12,782 | £12,847 | £12,922 | £12,998 | £13,081 | £64,631 |
| Profit Before Tax | £-182 | £-58 | £187 | £438 | £758 | £1,143 |
| Profit After Tax | £-182 | £-58 | £151 | £355 | £614 | £880 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £-180 | £-55 | £4,951 | £8,923 | £12,016 | £25,655 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change