Semi Detached
UB3
1 bed
1 bath
Copthorne Mews, Hayes, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£11,185
↗ 11%After 5 Years
Change In Property Value
£45,665
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,072 | £15,298 | £15,528 | £15,916 | £16,314 | £78,127 |
| Total Expenses | £12,786 | £12,821 | £12,854 | £12,903 | £12,954 | £64,318 |
| Profit Before Tax | £2,286 | £2,477 | £2,673 | £3,012 | £3,360 | £13,809 |
| Profit After Tax | £1,852 | £2,006 | £2,165 | £2,440 | £2,721 | £11,185 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £1,855 | £8,707 | £14,125 | £18,355 | £13,809 | £56,850 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change