Flat
UB4
1 bed
1 bath
Melbourne House, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-7,624
↘ -16%After 5 Years
Change In Property Value
£16,517
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,356 | £7,466 | £7,653 | £7,844 | £8,080 | £38,399 |
| Total Expenses | £9,084 | £9,141 | £9,202 | £9,265 | £9,331 | £46,023 |
| Profit Before Tax | £-1,728 | £-1,674 | £-1,549 | £-1,421 | £-1,252 | £-7,624 |
| Profit After Tax | £-1,728 | £-1,674 | £-1,549 | £-1,421 | £-1,252 | £-7,624 |
| Change In Property Value | £2 | £2 | £3,200 | £5,712 | £7,601 | £16,517 |
| Net Return | £-1,726 | £-1,673 | £1,651 | £4,291 | £6,349 | £8,893 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change