Flat
UB3
2 beds
1 bath
Nestles Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-5,851
↘ -5%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £17,462 | £17,531 | £17,614 | £17,699 | £17,792 | £88,099 |
| Profit Before Tax | £-1,706 | £-1,539 | £-1,222 | £-897 | £-486 | £-5,851 |
| Profit After Tax | £-1,706 | £-1,539 | £-1,222 | £-897 | £-486 | £-5,851 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-1,702 | £-1,536 | £5,778 | £11,598 | £16,141 | £30,279 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change