Flat UB3 1 bed 1 bath

Carnation Gardens, Hayes UB3

London, England · UB3

Initial Investment

First Year

£105,050First Year

Profit From Rental Income

After 5 Years

£-6,087

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£34,375

↗ 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	£14,988	£15,213	£15,593	£15,983	£16,462	£78,239
Total Expenses	£16,711	£16,779	£16,860	£16,943	£17,034	£84,326
Profit Before Tax	£-1,723	£-1,566	£-1,267	£-960	£-571	£-6,087
Profit After Tax	£-1,723	£-1,566	£-1,267	£-960	£-571	£-6,087
Change In Property Value	£3	£3	£6,660	£11,888	£15,820	£34,375
Net Return	£-1,719	£-1,563	£5,393	£10,928	£15,249	£28,288
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-1%	5%	10%	15%	27%

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