Flat
UB3
2 beds
1 bath
Boiler House, 2 Material Walk, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£-5,557
↘ -5%After 5 Years
Change In Property Value
£38,706
↗ 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 | £16,872 | £17,125 | £17,553 | £17,992 | £18,532 | £88,074 |
| Total Expenses | £18,563 | £18,635 | £18,720 | £18,808 | £18,905 | £93,631 |
| Profit Before Tax | £-1,691 | £-1,510 | £-1,167 | £-816 | £-373 | £-5,557 |
| Profit After Tax | £-1,691 | £-1,510 | £-1,167 | £-816 | £-373 | £-5,557 |
| Change In Property Value | £4 | £4 | £7,499 | £13,386 | £17,813 | £38,706 |
| Net Return | £-1,688 | £-1,506 | £6,332 | £12,570 | £17,440 | £33,148 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change