Flat UB3 0 beds 1 bath

Station Approach, Hayes UB3

London, England · UB3

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£-7,304

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£24,770

↗ 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	£12,600	£12,662	£12,733	£12,805	£12,882	£63,681
Profit Before Tax	£-1,800	£-1,700	£-1,497	£-1,288	£-1,019	£-7,304
Profit After Tax	£-1,800	£-1,700	£-1,497	£-1,288	£-1,019	£-7,304
Change In Property Value	£2	£2	£4,799	£8,566	£11,399	£24,770
Net Return	£-1,798	£-1,698	£3,303	£7,279	£10,380	£17,466
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