Flat UB3 1 bed 1 bath

Trident House, Station Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£970

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£20,130

↗ 10%After 5 Years

Return On Investment

35%

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	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£10,808	£10,870	£10,940	£11,012	£11,089	£54,720
Profit Before Tax	£-92	£6	£208	£415	£681	£1,219
Profit After Tax	£-92	£5	£169	£336	£552	£970
Change In Property Value	£2	£2	£3,900	£6,962	£9,264	£20,130
Net Return	£-90	£7	£4,069	£7,298	£9,816	£21,099
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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