Flat UB3 1 bed 1 bath

7 Gramophone Lane, Hayes UB3

London, England · UB3

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-6,772

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

26%

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	£15,300	£15,529	£15,918	£16,316	£16,805	£79,868
Total Expenses	£17,166	£17,238	£17,323	£17,410	£17,504	£86,640
Profit Before Tax	£-1,866	£-1,708	£-1,405	£-1,094	£-699	£-6,772
Profit After Tax	£-1,866	£-1,708	£-1,405	£-1,094	£-699	£-6,772
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£-1,862	£-1,705	£5,395	£11,044	£15,453	£28,326
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	14%	26%

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