Flat
UB3
1 bed
1 bath
Silverdale Gardens, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-8,175
↘ -15%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £9,730 | £9,788 | £9,851 | £9,915 | £9,983 | £49,268 |
| Profit Before Tax | £-1,858 | £-1,798 | £-1,661 | £-1,521 | £-1,337 | £-8,175 |
| Profit After Tax | £-1,858 | £-1,798 | £-1,661 | £-1,521 | £-1,337 | £-8,175 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £-1,857 | £-1,796 | £1,839 | £4,727 | £6,977 | £9,890 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change