Flat
UB4
1 bed
1 bath
Salcombe Way, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£-7,455
↘ -14%After 5 Years
Change In Property Value
£17,544
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,812 | £7,929 | £8,127 | £8,331 | £8,581 | £40,780 |
| Total Expenses | £9,524 | £9,582 | £9,644 | £9,709 | £9,776 | £48,235 |
| Profit Before Tax | £-1,712 | £-1,653 | £-1,517 | £-1,378 | £-1,196 | £-7,455 |
| Profit After Tax | £-1,712 | £-1,653 | £-1,517 | £-1,378 | £-1,196 | £-7,455 |
| Change In Property Value | £2 | £2 | £3,399 | £6,067 | £8,074 | £17,544 |
| Net Return | £-1,710 | £-1,651 | £1,882 | £4,689 | £6,878 | £10,088 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change