Flat
UB4
1 bed
1 bath
Hobart Road, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-6,923
↘ -11%After 5 Years
Change In Property Value
£20,641
↗ 10%After 5 Years
Return On Investment
22%
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 | £9,192 | £9,330 | £9,563 | £9,802 | £10,096 | £47,983 |
| Total Expenses | £10,852 | £10,912 | £10,978 | £11,046 | £11,118 | £54,907 |
| Profit Before Tax | £-1,660 | £-1,582 | £-1,415 | £-1,244 | £-1,022 | £-6,923 |
| Profit After Tax | £-1,660 | £-1,582 | £-1,415 | £-1,244 | £-1,022 | £-6,923 |
| Change In Property Value | £2 | £2 | £3,999 | £7,138 | £9,499 | £20,641 |
| Net Return | £-1,658 | £-1,580 | £2,584 | £5,894 | £8,477 | £13,717 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change