Flat UB3 0 beds 1 bath

Trident House, Station Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-50

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£18,065

↗ 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	£9,624	£9,768	£10,013	£10,263	£10,571	£50,239
Total Expenses	£9,906	£9,966	£10,033	£10,102	£10,176	£50,183
Profit Before Tax	£-282	£-198	£-21	£161	£395	£56
Profit After Tax	£-282	£-198	£-21	£130	£320	£-50
Change In Property Value	£2	£2	£3,500	£6,248	£8,314	£18,065
Net Return	£-280	£-196	£3,479	£6,378	£8,634	£18,015
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	-1%	0%	7%	12%	16%	34%

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