Flat
UB3
1 bed
1 bath
Station Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-8,096
↘ -15%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,100 | £8,221 | £8,427 | £8,638 | £8,897 | £42,283 |
| Total Expenses | £9,952 | £10,010 | £10,073 | £10,138 | £10,207 | £50,379 |
| Profit Before Tax | £-1,852 | £-1,788 | £-1,646 | £-1,500 | £-1,310 | £-8,096 |
| Profit After Tax | £-1,852 | £-1,788 | £-1,646 | £-1,500 | £-1,310 | £-8,096 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £-1,850 | £-1,786 | £1,954 | £4,926 | £7,242 | £10,485 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change