Flat UB3 1 bed 1 bath

Catimor House, 37 Cranton Avenue, Hayes UB3

London, England · UB3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-1,468

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£15,484

↗ 10%After 5 Years

Return On Investment

30%

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	£8,244	£8,368	£8,577	£8,791	£9,055	£43,035
Total Expenses	£8,776	£8,834	£8,898	£8,963	£9,032	£44,503
Profit Before Tax	£-532	£-466	£-321	£-172	£23	£-1,468
Profit After Tax	£-532	£-466	£-321	£-172	£23	£-1,468
Change In Property Value	£2	£2	£3,000	£5,355	£7,126	£15,484
Net Return	£-530	£-465	£2,679	£5,183	£7,149	£14,016
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	6%	11%	16%	30%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change