Flat
UB3
2 beds
1 bath
Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-31,086
↘ -35%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
-1%
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 | £13,056 | £13,252 | £13,583 | £13,923 | £14,340 | £68,154 |
| Total Expenses | £19,494 | £19,668 | £19,844 | £20,025 | £20,209 | £99,240 |
| Profit Before Tax | £-6,438 | £-6,416 | £-6,261 | £-6,102 | £-5,869 | £-31,086 |
| Profit After Tax | £-6,438 | £-6,416 | £-6,261 | £-6,102 | £-5,869 | £-31,086 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-6,435 | £-6,413 | £-461 | £4,251 | £7,908 | £-1,150 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -7% | -7% | -1% | 5% | 9% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change