Flat UB3 3 beds 1 bath

Pinkwell Avenue, Hayes, Greater London UB3

London, England · UB3

Initial Investment

First Year

£193,232First Year

Profit From Rental Income

After 5 Years

£-2,791

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£60,384

↗ 10%After 5 Years

Return On Investment

30%

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	£26,328	£26,723	£27,391	£28,076	£28,918	£137,436
Total Expenses	£27,841	£27,926	£28,036	£28,148	£28,275	£140,226
Profit Before Tax	£-1,513	£-1,203	£-645	£-73	£643	£-2,791
Profit After Tax	£-1,513	£-1,203	£-645	£-73	£643	£-2,791
Change In Property Value	£6	£6	£11,699	£20,883	£27,789	£60,384
Net Return	£-1,507	£-1,197	£11,054	£20,811	£28,432	£57,593
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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