Flat
UB4
1 bed
1 bath
Burns Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-6,265
↘ -9%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
25%
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 | £10,812 | £10,974 | £11,249 | £11,530 | £11,876 | £56,440 |
| Total Expenses | £12,405 | £12,467 | £12,537 | £12,609 | £12,687 | £62,705 |
| Profit Before Tax | £-1,593 | £-1,493 | £-1,289 | £-1,080 | £-811 | £-6,265 |
| Profit After Tax | £-1,593 | £-1,493 | £-1,289 | £-1,080 | £-811 | £-6,265 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £-1,590 | £-1,491 | £3,411 | £7,310 | £10,353 | £17,993 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change