Flat
UB3
2 beds
1 bath
Albacore Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£539
↗ 1%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
34%
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 | £13,956 | £14,165 | £14,519 | £14,882 | £15,329 | £72,852 |
| Total Expenses | £14,322 | £14,357 | £14,406 | £14,456 | £14,514 | £72,055 |
| Profit Before Tax | £-366 | £-192 | £113 | £426 | £815 | £797 |
| Profit After Tax | £-366 | £-192 | £92 | £345 | £660 | £539 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-363 | £-189 | £6,292 | £11,413 | £15,387 | £32,540 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change