Flat
UB3
2 beds
2 baths
Vantage Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-6,531
↘ -7%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £15,253 | £15,319 | £15,396 | £15,475 | £15,561 | £77,003 |
| Profit Before Tax | £-1,753 | £-1,616 | £-1,351 | £-1,079 | £-733 | £-6,531 |
| Profit After Tax | £-1,753 | £-1,616 | £-1,351 | £-1,079 | £-733 | £-6,531 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-1,750 | £-1,613 | £4,649 | £9,631 | £13,520 | £24,437 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change