Flat UB3 1 bed 1 bath

Trident House, Station Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-7,393

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£24,259

↗ 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	£10,572	£10,731	£10,999	£11,274	£11,612	£55,187
Total Expenses	£12,381	£12,443	£12,512	£12,584	£12,660	£62,580
Profit Before Tax	£-1,809	£-1,712	£-1,514	£-1,310	£-1,048	£-7,393
Profit After Tax	£-1,809	£-1,712	£-1,514	£-1,310	£-1,048	£-7,393
Change In Property Value	£2	£2	£4,700	£8,390	£11,164	£24,259
Net Return	£-1,806	£-1,710	£3,186	£7,080	£10,116	£16,866
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	-3%	-2%	4%	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