Detached
UB3
4 beds
1 bath
East Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£35,267
↗ 19%After 5 Years
Change In Property Value
£77,017
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,376 | £29,817 | £30,264 | £31,020 | £31,796 | £152,273 |
| Total Expenses | £21,616 | £21,673 | £21,728 | £21,814 | £21,902 | £108,734 |
| Profit Before Tax | £7,760 | £8,144 | £8,536 | £9,206 | £9,894 | £43,539 |
| Profit After Tax | £6,285 | £6,596 | £6,914 | £7,457 | £8,014 | £35,267 |
| Change In Property Value | £6 | £11,300 | £20,171 | £26,841 | £18,700 | £77,017 |
| Net Return | £6,291 | £17,896 | £27,085 | £34,299 | £26,713 | £112,284 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 15% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change