Flat
UB3
2 beds
2 baths
Blyth Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£119,400First YearProfit From Rental Income
£-5,538
↘ -5%After 5 Years
Change In Property Value
£38,607
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,836 | £17,089 | £17,516 | £17,954 | £18,492 | £87,886 |
| Total Expenses | £18,522 | £18,593 | £18,679 | £18,767 | £18,863 | £93,424 |
| Profit Before Tax | £-1,686 | £-1,505 | £-1,163 | £-813 | £-371 | £-5,538 |
| Profit After Tax | £-1,686 | £-1,505 | £-1,163 | £-813 | £-371 | £-5,538 |
| Change In Property Value | £4 | £4 | £7,480 | £13,352 | £17,768 | £38,607 |
| Net Return | £-1,682 | £-1,501 | £6,317 | £12,539 | £17,397 | £33,070 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change