Flat
UB3
0 beds
1 bath
Caroline Place, Harlington, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£-8,347
↘ -17%After 5 Years
Change In Property Value
£16,511
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,200 | £7,308 | £7,491 | £7,678 | £7,908 | £37,585 |
| Total Expenses | £9,066 | £9,123 | £9,184 | £9,247 | £9,312 | £45,932 |
| Profit Before Tax | £-1,866 | £-1,815 | £-1,693 | £-1,569 | £-1,404 | £-8,347 |
| Profit After Tax | £-1,866 | £-1,815 | £-1,693 | £-1,569 | £-1,404 | £-8,347 |
| Change In Property Value | £2 | £2 | £3,199 | £5,710 | £7,599 | £16,511 |
| Net Return | £-1,864 | £-1,813 | £1,506 | £4,142 | £6,195 | £8,165 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change