Flat
UB3
1 bed
1 bath
Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£900
↗ 3%After 5 Years
Change In Property Value
£11,355
↗ 10%After 5 Years
Return On Investment
36%
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 | £7,104 | £7,211 | £7,391 | £7,576 | £7,803 | £37,084 |
| Total Expenses | £7,075 | £7,131 | £7,192 | £7,255 | £7,320 | £35,973 |
| Profit Before Tax | £29 | £79 | £199 | £321 | £483 | £1,111 |
| Profit After Tax | £24 | £64 | £161 | £260 | £391 | £900 |
| Change In Property Value | £1 | £1 | £2,200 | £3,927 | £5,226 | £11,355 |
| Net Return | £25 | £65 | £2,361 | £4,187 | £5,617 | £12,255 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change