Flat
UB4
2 beds
0 baths
Attlee Road, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-5,280
↘ -6%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
27%
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 | £13,344 | £13,544 | £13,883 | £14,230 | £14,657 | £69,657 |
| Total Expenses | £14,840 | £14,906 | £14,983 | £15,062 | £15,147 | £74,938 |
| Profit Before Tax | £-1,496 | £-1,362 | £-1,100 | £-832 | £-490 | £-5,280 |
| Profit After Tax | £-1,496 | £-1,362 | £-1,100 | £-832 | £-490 | £-5,280 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-1,493 | £-1,359 | £4,700 | £9,521 | £13,287 | £24,656 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 11% | 15% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change