Flat
UB4
1 bed
1 bath
Burns Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-6,639
↘ -10%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
24%
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 | £9,888 | £10,036 | £10,287 | £10,544 | £10,861 | £51,617 |
| Total Expenses | £11,519 | £11,580 | £11,648 | £11,717 | £11,792 | £58,256 |
| Profit Before Tax | £-1,631 | £-1,543 | £-1,361 | £-1,173 | £-931 | £-6,639 |
| Profit After Tax | £-1,631 | £-1,543 | £-1,361 | £-1,173 | £-931 | £-6,639 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-1,629 | £-1,541 | £2,940 | £6,503 | £9,283 | £15,555 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change