Flat UB3 0 beds 1 bath

Trident House, Station Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£438

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£19,097

↗ 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	£10,164	£10,316	£10,574	£10,839	£11,164	£53,057
Total Expenses	£10,356	£10,418	£10,486	£10,557	£10,632	£52,448
Profit Before Tax	£-192	£-101	£88	£282	£532	£609
Profit After Tax	£-192	£-101	£71	£229	£431	£438
Change In Property Value	£2	£2	£3,700	£6,605	£8,789	£19,097
Net Return	£-190	£-99	£3,771	£6,833	£9,220	£19,535
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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