Flat UB3 1 bed 1 bath

Abbotswood Way, Hayes, Greater London UB3

London, England · UB3

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-4,772

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£26,323

↗ 10%After 5 Years

Return On Investment

28%

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	£11,472	£11,644	£11,935	£12,234	£12,601	£59,885
Total Expenses	£12,812	£12,865	£12,927	£12,991	£13,061	£64,657
Profit Before Tax	£-1,340	£-1,221	£-992	£-758	£-460	£-4,772
Profit After Tax	£-1,340	£-1,221	£-992	£-758	£-460	£-4,772
Change In Property Value	£3	£3	£5,100	£9,104	£12,114	£26,323
Net Return	£-1,338	£-1,219	£4,108	£8,346	£11,654	£21,551
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	11%	15%	28%

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