Flat
UB3
2 beds
2 baths
Bluenote Apartments, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£-5,409
↘ -4%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,328 | £17,588 | £18,028 | £18,478 | £19,033 | £90,455 |
| Total Expenses | £19,008 | £19,080 | £19,167 | £19,256 | £19,354 | £95,863 |
| Profit Before Tax | £-1,680 | £-1,492 | £-1,139 | £-777 | £-321 | £-5,409 |
| Profit After Tax | £-1,680 | £-1,492 | £-1,139 | £-777 | £-321 | £-5,409 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £-1,676 | £-1,488 | £6,561 | £12,968 | £17,969 | £34,334 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change