Flat
UB3
3 beds
1 bath
Pinkwell Avenue, Hayes, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£196,732First YearProfit From Rental Income
£-2,688
↘ -1%After 5 Years
Change In Property Value
£61,416
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £28,282 | £28,368 | £28,479 | £28,592 | £28,721 | £142,442 |
| Profit Before Tax | £-1,510 | £-1,194 | £-626 | £-43 | £685 | £-2,688 |
| Profit After Tax | £-1,510 | £-1,194 | £-626 | £-43 | £685 | £-2,688 |
| Change In Property Value | £6 | £6 | £11,899 | £21,240 | £28,265 | £61,416 |
| Net Return | £-1,504 | £-1,188 | £11,273 | £21,197 | £28,950 | £58,727 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change