Flat
UB3
1 bed
1 bath
Station Approach, Hayes, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£-7,756
↘ -12%After 5 Years
Change In Property Value
£21,162
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,228 | £9,366 | £9,601 | £9,841 | £10,136 | £48,171 |
| Total Expenses | £11,056 | £11,116 | £11,182 | £11,250 | £11,322 | £55,927 |
| Profit Before Tax | £-1,828 | £-1,750 | £-1,582 | £-1,410 | £-1,187 | £-7,756 |
| Profit After Tax | £-1,828 | £-1,750 | £-1,582 | £-1,410 | £-1,187 | £-7,756 |
| Change In Property Value | £2 | £2 | £4,100 | £7,319 | £9,739 | £21,162 |
| Net Return | £-1,826 | £-1,748 | £2,518 | £5,909 | £8,552 | £13,406 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change