Flat
UB4
1 bed
1 bath
Salcombe Way, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£50,498First YearProfit From Rental Income
£-600
↘ -1%After 5 Years
Change In Property Value
£17,032
↗ 10%After 5 Years
Return On Investment
33%
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 | £9,072 | £9,208 | £9,438 | £9,674 | £9,964 | £47,357 |
| Total Expenses | £9,453 | £9,513 | £9,579 | £9,646 | £9,718 | £47,910 |
| Profit Before Tax | £-381 | £-305 | £-141 | £28 | £246 | £-553 |
| Profit After Tax | £-381 | £-305 | £-141 | £28 | £200 | £-600 |
| Change In Property Value | £2 | £2 | £3,300 | £5,890 | £7,838 | £17,032 |
| Net Return | £-380 | £-303 | £3,159 | £5,918 | £8,038 | £16,433 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change