Semi Detached
UB3
3 beds
1 bath
Halsway, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£19,763
↗ 11%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £20,672 | £20,721 | £20,769 | £20,844 | £20,920 | £103,926 |
| Profit Before Tax | £4,084 | £4,406 | £4,735 | £5,298 | £5,876 | £24,399 |
| Profit After Tax | £3,308 | £3,569 | £3,835 | £4,292 | £4,759 | £19,763 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £3,314 | £14,569 | £23,470 | £30,420 | £22,962 | £94,736 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change