Flat
UB3
2 beds
2 baths
Navigation Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-6,191
↘ -6%After 5 Years
Change In Property Value
£33,549
↗ 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 | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £16,357 | £16,425 | £16,505 | £16,587 | £16,677 | £82,551 |
| Profit Before Tax | £-1,729 | £-1,578 | £-1,287 | £-988 | £-610 | £-6,191 |
| Profit After Tax | £-1,729 | £-1,578 | £-1,287 | £-988 | £-610 | £-6,191 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-1,726 | £-1,574 | £5,214 | £10,615 | £14,830 | £27,358 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 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