Flat
UB3
2 beds
1 bath
Gurney House, Croyde Avenue, Hayes, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-3,240
↘ -3%After 5 Years
Change In Property Value
£36,130
↗ 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 | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £16,962 | £17,020 | £17,092 | £17,166 | £17,248 | £85,489 |
| Profit Before Tax | £-1,206 | £-1,028 | £-700 | £-364 | £58 | £-3,240 |
| Profit After Tax | £-1,206 | £-1,028 | £-700 | £-364 | £58 | £-3,240 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-1,202 | £-1,024 | £6,300 | £12,131 | £16,685 | £32,890 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change