Flat
UB3
2 beds
1 bath
Tudor Square, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£-8,507
↘ -10%After 5 Years
Change In Property Value
£27,867
↗ 10%After 5 Years
Return On Investment
23%
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 | £12,144 | £12,326 | £12,634 | £12,950 | £13,339 | £63,393 |
| Total Expenses | £14,225 | £14,296 | £14,376 | £14,458 | £14,546 | £71,900 |
| Profit Before Tax | £-2,081 | £-1,970 | £-1,742 | £-1,508 | £-1,207 | £-8,507 |
| Profit After Tax | £-2,081 | £-1,970 | £-1,742 | £-1,508 | £-1,207 | £-8,507 |
| Change In Property Value | £3 | £3 | £5,399 | £9,637 | £12,825 | £27,867 |
| Net Return | £-2,078 | £-1,967 | £3,657 | £8,130 | £11,617 | £19,359 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change