Flat
UB3
1 bed
1 bath
Cardinal Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£2,962
↗ 4%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
38%
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 | £12,924 | £13,118 | £13,446 | £13,782 | £14,195 | £67,465 |
| Total Expenses | £12,616 | £12,681 | £12,757 | £12,835 | £12,919 | £63,808 |
| Profit Before Tax | £308 | £436 | £689 | £947 | £1,277 | £3,657 |
| Profit After Tax | £249 | £354 | £558 | £767 | £1,034 | £2,962 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £252 | £356 | £5,258 | £9,157 | £12,198 | £27,221 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change