Flat UB3 1 bed 1 bath

Sheringham Court, Clayton Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-7,314

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£12,602	£12,664	£12,735	£12,807	£12,884	£63,691
Profit Before Tax	£-1,802	£-1,702	£-1,499	£-1,290	£-1,021	£-7,314
Profit After Tax	£-1,802	£-1,702	£-1,499	£-1,290	£-1,021	£-7,314
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£-1,800	£-1,700	£3,302	£7,279	£10,381	£17,461
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change