Flat
UB3
0 beds
1 bath
Cardinal Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£704
↗ 1%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
35%
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 | £10,440 | £10,597 | £10,862 | £11,133 | £11,467 | £54,498 |
| Total Expenses | £10,582 | £10,644 | £10,713 | £10,784 | £10,860 | £53,584 |
| Profit Before Tax | £-142 | £-47 | £148 | £349 | £607 | £914 |
| Profit After Tax | £-142 | £-47 | £120 | £282 | £491 | £704 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £-140 | £-45 | £3,920 | £7,066 | £9,518 | £20,318 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change