Flat
UB3
0 beds
1 bath
Caroline Place, Harlington, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£-1,300
↘ -3%After 5 Years
Change In Property Value
£16,511
↗ 10%After 5 Years
Return On Investment
31%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,700 | £8,830 | £9,051 | £9,278 | £9,556 | £45,415 |
| Total Expenses | £9,216 | £9,275 | £9,340 | £9,407 | £9,477 | £46,715 |
| Profit Before Tax | £-516 | £-445 | £-289 | £-129 | £79 | £-1,300 |
| Profit After Tax | £-516 | £-445 | £-289 | £-129 | £79 | £-1,300 |
| Change In Property Value | £2 | £2 | £3,199 | £5,710 | £7,599 | £16,511 |
| Net Return | £-514 | £-443 | £2,910 | £5,581 | £7,678 | £15,212 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change