Terraced
UB3
3 beds
2 baths
Hunters Grove, Hayes, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£24,443
↗ 14%After 5 Years
Change In Property Value
£70,883
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,960 | £25,334 | £25,714 | £26,357 | £27,016 | £129,382 |
| Total Expenses | £19,727 | £19,777 | £19,825 | £19,900 | £19,976 | £99,206 |
| Profit Before Tax | £5,233 | £5,557 | £5,889 | £6,457 | £7,040 | £30,177 |
| Profit After Tax | £4,239 | £4,502 | £4,770 | £5,230 | £5,702 | £24,443 |
| Change In Property Value | £5 | £10,400 | £18,564 | £24,704 | £17,210 | £70,883 |
| Net Return | £4,244 | £14,902 | £23,334 | £29,934 | £22,912 | £95,326 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change