Flat
UB3
2 beds
2 baths
Record Walk, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£124,125First YearProfit From Rental Income
£-5,397
↘ -4%After 5 Years
Change In Property Value
£40,001
↗ 10%After 5 Years
Return On Investment
28%
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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £19,118 | £19,190 | £19,277 | £19,366 | £19,465 | £96,415 |
| Profit Before Tax | £-1,682 | £-1,492 | £-1,137 | £-773 | £-313 | £-5,397 |
| Profit After Tax | £-1,682 | £-1,492 | £-1,137 | £-773 | £-313 | £-5,397 |
| Change In Property Value | £4 | £4 | £7,750 | £13,834 | £18,409 | £40,001 |
| Net Return | £-1,678 | £-1,488 | £6,613 | £13,061 | £18,096 | £34,604 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change