Flat
UB3
3 beds
1 bath
Hayes, London UB3
London, England · UB3
View property listing
Initial Investment
£163,412First YearProfit From Rental Income
£-3,930
↘ -2%After 5 Years
Change In Property Value
£51,588
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,488 | £22,825 | £23,396 | £23,981 | £24,700 | £117,390 |
| Total Expenses | £24,076 | £24,156 | £24,256 | £24,358 | £24,473 | £121,320 |
| Profit Before Tax | £-1,588 | £-1,331 | £-860 | £-378 | £227 | £-3,930 |
| Profit After Tax | £-1,588 | £-1,331 | £-860 | £-378 | £227 | £-3,930 |
| Change In Property Value | £5 | £5 | £9,995 | £17,841 | £23,742 | £51,588 |
| Net Return | £-1,583 | £-1,326 | £9,135 | £17,464 | £23,969 | £47,659 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change