Flat
UB4
0 beds
1 bath
Berrydale Road, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-8,315
↘ -22%After 5 Years
Change In Property Value
£12,387
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,520 | £5,603 | £5,743 | £5,886 | £6,063 | £28,815 |
| Total Expenses | £7,313 | £7,367 | £7,424 | £7,482 | £7,543 | £37,130 |
| Profit Before Tax | £-1,793 | £-1,764 | £-1,681 | £-1,596 | £-1,480 | £-8,315 |
| Profit After Tax | £-1,793 | £-1,764 | £-1,681 | £-1,596 | £-1,480 | £-8,315 |
| Change In Property Value | £1 | £1 | £2,400 | £4,284 | £5,701 | £12,387 |
| Net Return | £-1,792 | £-1,763 | £719 | £2,688 | £4,221 | £4,073 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change