Flat UB3 1 bed 1 bath

Carnation Gardens, Hayes UB3

London, England · UB3

Initial Investment

First Year

£105,050First Year

Profit From Rental Income

After 5 Years

£549

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£34,375

↗ 10%After 5 Years

Return On Investment

33%

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	£14,988	£15,213	£15,593	£15,983	£16,462	£78,239
Total Expenses	£15,391	£15,429	£15,481	£15,535	£15,598	£77,434
Profit Before Tax	£-403	£-216	£112	£448	£865	£806
Profit After Tax	£-403	£-216	£104	£363	£700	£549
Change In Property Value	£3	£3	£6,660	£11,888	£15,820	£34,375
Net Return	£-399	£-213	£6,764	£12,251	£16,520	£34,924
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	12%	16%	33%

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