Terraced
BR2
1 bed
1 bath
Farnborough Crescent, Hayes BR2
London, England · BR2
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£28,083
↗ 26%After 5 Years
Change In Property Value
£46,347
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,716 | £20,012 | £20,312 | £20,820 | £21,340 | £102,200 |
| Total Expenses | £13,411 | £13,453 | £13,493 | £13,555 | £13,617 | £67,530 |
| Profit Before Tax | £6,305 | £6,559 | £6,818 | £7,265 | £7,723 | £34,670 |
| Profit After Tax | £5,107 | £5,312 | £5,523 | £5,885 | £6,255 | £28,083 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £5,110 | £12,113 | £17,661 | £22,037 | £17,508 | £74,429 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change