Flat
UB4
0 beds
1 bath
Hayes, Middlesex UB4
London, England · UB4
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-9,005
↘ -36%After 5 Years
Change In Property Value
£8,258
↗ 10%After 5 Years
Return On Investment
-3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,684 | £3,739 | £3,833 | £3,929 | £4,046 | £19,231 |
| Total Expenses | £5,542 | £5,594 | £5,646 | £5,700 | £5,754 | £28,236 |
| Profit Before Tax | £-1,858 | £-1,855 | £-1,813 | £-1,771 | £-1,708 | £-9,005 |
| Profit After Tax | £-1,858 | £-1,855 | £-1,813 | £-1,771 | £-1,708 | £-9,005 |
| Change In Property Value | £1 | £1 | £1,600 | £2,856 | £3,801 | £8,258 |
| Net Return | £-1,858 | £-1,854 | £-213 | £1,085 | £2,093 | £-747 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 8% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change