Flat
UB3
1 bed
1 bath
Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-3,850
↘ -11%After 5 Years
Change In Property Value
£11,355
↗ 10%After 5 Years
Return On Investment
22%
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 | £6,048 | £6,139 | £6,292 | £6,449 | £6,643 | £31,571 |
| Total Expenses | £6,969 | £7,024 | £7,082 | £7,142 | £7,204 | £35,422 |
| Profit Before Tax | £-921 | £-885 | £-790 | £-693 | £-561 | £-3,850 |
| Profit After Tax | £-921 | £-885 | £-790 | £-693 | £-561 | £-3,850 |
| Change In Property Value | £1 | £1 | £2,200 | £3,927 | £5,226 | £11,355 |
| Net Return | £-920 | £-884 | £1,410 | £3,235 | £4,665 | £7,505 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change