Flat
UB4
0 beds
1 bath
Willow Tree Lane, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-7,782
↘ -17%After 5 Years
Change In Property Value
£15,484
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,900 | £7,004 | £7,179 | £7,358 | £7,579 | £36,019 |
| Total Expenses | £8,641 | £8,698 | £8,758 | £8,820 | £8,885 | £43,801 |
| Profit Before Tax | £-1,741 | £-1,694 | £-1,579 | £-1,462 | £-1,306 | £-7,782 |
| Profit After Tax | £-1,741 | £-1,694 | £-1,579 | £-1,462 | £-1,306 | £-7,782 |
| Change In Property Value | £2 | £2 | £3,000 | £5,355 | £7,126 | £15,484 |
| Net Return | £-1,740 | £-1,693 | £1,421 | £3,893 | £5,820 | £7,702 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change