Flat
UB3
2 beds
2 baths
Forastero House, Farine Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£-4,253
↘ -3%After 5 Years
Change In Property Value
£49,028
↗ 10%After 5 Years
Return On Investment
29%
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 | £21,372 | £21,693 | £22,235 | £22,791 | £23,474 | £111,565 |
| Total Expenses | £22,981 | £23,059 | £23,156 | £23,256 | £23,367 | £115,818 |
| Profit Before Tax | £-1,609 | £-1,366 | £-921 | £-465 | £108 | £-4,253 |
| Profit After Tax | £-1,609 | £-1,366 | £-921 | £-465 | £108 | £-4,253 |
| Change In Property Value | £5 | £5 | £9,499 | £16,956 | £22,564 | £49,028 |
| Net Return | £-1,604 | £-1,362 | £8,578 | £16,491 | £22,672 | £44,775 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change