Flat
UB3
1 bed
1 bath
Pump Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£90,350First YearProfit From Rental Income
£-6,663
↘ -7%After 5 Years
Change In Property Value
£30,040
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,092 | £13,288 | £13,621 | £13,961 | £14,380 | £68,342 |
| Total Expenses | £14,855 | £14,920 | £14,996 | £15,074 | £15,159 | £75,005 |
| Profit Before Tax | £-1,763 | £-1,632 | £-1,376 | £-1,113 | £-779 | £-6,663 |
| Profit After Tax | £-1,763 | £-1,632 | £-1,376 | £-1,113 | £-779 | £-6,663 |
| Change In Property Value | £3 | £3 | £5,820 | £10,389 | £13,825 | £30,040 |
| Net Return | £-1,760 | £-1,629 | £4,444 | £9,276 | £13,046 | £23,377 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change