Terraced
UB3
6 beds
4 baths
East Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£33,637
↗ 14%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,600 | £34,104 | £34,616 | £35,481 | £36,368 | £174,168 |
| Total Expenses | £26,383 | £26,445 | £26,507 | £26,604 | £26,703 | £132,642 |
| Profit Before Tax | £7,218 | £7,659 | £8,109 | £8,877 | £9,665 | £41,527 |
| Profit After Tax | £5,846 | £6,203 | £6,568 | £7,190 | £7,828 | £33,637 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £5,853 | £20,204 | £31,558 | £40,445 | £30,996 | £129,057 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change