Flat
UB3
1 bed
1 bath
Cardinal Building, Station Approach, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£1,728
↗ 3%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
37%
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 | £11,544 | £11,717 | £12,010 | £12,310 | £12,680 | £60,261 |
| Total Expenses | £11,486 | £11,549 | £11,622 | £11,696 | £11,775 | £58,128 |
| Profit Before Tax | £58 | £168 | £388 | £615 | £904 | £2,133 |
| Profit After Tax | £47 | £136 | £315 | £498 | £733 | £1,728 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £49 | £138 | £4,515 | £7,995 | £10,709 | £23,406 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change