Flat
UB3
2 beds
1 bath
Botwell Crescent, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£-6,861
↘ -8%After 5 Years
Change In Property Value
£28,383
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,372 | £12,558 | £12,872 | £13,193 | £13,589 | £64,584 |
| Total Expenses | £14,146 | £14,210 | £14,285 | £14,361 | £14,443 | £71,445 |
| Profit Before Tax | £-1,774 | £-1,653 | £-1,413 | £-1,167 | £-854 | £-6,861 |
| Profit After Tax | £-1,774 | £-1,653 | £-1,413 | £-1,167 | £-854 | £-6,861 |
| Change In Property Value | £3 | £3 | £5,499 | £9,816 | £13,062 | £28,383 |
| Net Return | £-1,771 | £-1,650 | £4,086 | £8,648 | £12,208 | £21,521 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change