Flat
UB3
1 bed
1 bath
Nestles Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£108,900First YearProfit From Rental Income
£-5,957
↘ -5%After 5 Years
Change In Property Value
£35,511
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,480 | £15,712 | £16,105 | £16,508 | £17,003 | £80,808 |
| Total Expenses | £17,196 | £17,265 | £17,348 | £17,432 | £17,524 | £86,765 |
| Profit Before Tax | £-1,716 | £-1,553 | £-1,243 | £-924 | £-521 | £-5,957 |
| Profit After Tax | £-1,716 | £-1,553 | £-1,243 | £-924 | £-521 | £-5,957 |
| Change In Property Value | £3 | £3 | £6,880 | £12,281 | £16,343 | £35,511 |
| Net Return | £-1,713 | £-1,550 | £5,637 | £11,357 | £15,821 | £29,553 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change