Flat
UB3
0 beds
0 baths
Under Ground Parking Space, Mondial Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£8,125First YearProfit From Rental Income
£-9,066
↘ -112%After 5 Years
Change In Property Value
£2,452
↗ 10%After 5 Years
Return On Investment
-81%
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 | £1,296 | £1,315 | £1,348 | £1,382 | £1,423 | £6,765 |
| Total Expenses | £3,072 | £3,120 | £3,166 | £3,213 | £3,260 | £15,831 |
| Profit Before Tax | £-1,776 | £-1,804 | £-1,818 | £-1,831 | £-1,837 | £-9,066 |
| Profit After Tax | £-1,776 | £-1,804 | £-1,818 | £-1,831 | £-1,837 | £-9,066 |
| Change In Property Value | £0 | £0 | £475 | £848 | £1,128 | £2,452 |
| Net Return | £-1,776 | £-1,804 | £-1,343 | £-983 | £-708 | £-6,614 |
| Return From Rental Income (%) | -22% | -22% | -22% | -23% | -23% | -112% |
| Total Net Return (%) | -22% | -22% | -17% | -12% | -9% | -81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change