Flat
UB3
2 beds
1 bath
Sandow Crescent, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£-551
↘ -1%After 5 Years
Change In Property Value
£31,485
↗ 10%After 5 Years
Return On Investment
32%
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 | £13,728 | £13,934 | £14,282 | £14,639 | £15,079 | £71,662 |
| Total Expenses | £14,324 | £14,364 | £14,417 | £14,471 | £14,533 | £72,109 |
| Profit Before Tax | £-596 | £-430 | £-135 | £168 | £545 | £-447 |
| Profit After Tax | £-596 | £-430 | £-135 | £168 | £442 | £-551 |
| Change In Property Value | £3 | £3 | £6,100 | £10,889 | £14,490 | £31,485 |
| Net Return | £-593 | £-427 | £5,965 | £11,057 | £14,931 | £30,934 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change