Flat UB3 1 bed 1 bath

Trident House, Station Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-7,914

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£20,130

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,126	£9,354	£9,635	£45,791
Total Expenses	£10,614	£10,673	£10,738	£10,805	£10,876	£53,705
Profit Before Tax	£-1,842	£-1,769	£-1,612	£-1,451	£-1,241	£-7,914
Profit After Tax	£-1,842	£-1,769	£-1,612	£-1,451	£-1,241	£-7,914
Change In Property Value	£2	£2	£3,900	£6,962	£9,264	£20,130
Net Return	£-1,840	£-1,767	£2,288	£5,511	£8,023	£12,215
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	13%	21%

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