Flat
UB4
1 bed
1 bath
Jollys Lane, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-7,409
↘ -14%After 5 Years
Change In Property Value
£17,549
↗ 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 | £7,824 | £7,941 | £8,140 | £8,343 | £8,594 | £40,842 |
| Total Expenses | £9,527 | £9,585 | £9,648 | £9,712 | £9,780 | £48,251 |
| Profit Before Tax | £-1,703 | £-1,644 | £-1,508 | £-1,369 | £-1,186 | £-7,409 |
| Profit After Tax | £-1,703 | £-1,644 | £-1,508 | £-1,369 | £-1,186 | £-7,409 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £-1,701 | £-1,642 | £1,892 | £4,701 | £6,890 | £10,140 |
| 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