Flat
UB3
3 beds
2 baths
Clayton Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-5,488
↘ -5%After 5 Years
Change In Property Value
£39,227
↗ 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 | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £18,787 | £18,858 | £18,945 | £19,033 | £19,130 | £94,752 |
| Profit Before Tax | £-1,687 | £-1,502 | £-1,154 | £-798 | £-348 | £-5,488 |
| Profit After Tax | £-1,687 | £-1,502 | £-1,154 | £-798 | £-348 | £-5,488 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-1,683 | £-1,498 | £6,446 | £12,769 | £17,705 | £33,739 |
| 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