Flat
UB3
3 beds
1 bath
Coronation Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£-2,177
↘ -1%After 5 Years
Change In Property Value
£65,550
↗ 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 | £28,572 | £29,001 | £29,726 | £30,469 | £31,383 | £149,150 |
| Total Expenses | £30,051 | £30,140 | £30,255 | £30,373 | £30,507 | £151,326 |
| Profit Before Tax | £-1,479 | £-1,139 | £-530 | £95 | £875 | £-2,177 |
| Profit After Tax | £-1,479 | £-1,139 | £-530 | £95 | £875 | £-2,177 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £-1,472 | £-1,133 | £12,171 | £22,765 | £31,043 | £63,373 |
| 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