Terraced
UB3
3 beds
2 baths
Woolacombe Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£24,954
↗ 14%After 5 Years
Change In Property Value
£72,246
↗ 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 | £25,440 | £25,822 | £26,209 | £26,864 | £27,536 | £131,870 |
| Total Expenses | £20,097 | £20,147 | £20,196 | £20,272 | £20,350 | £101,063 |
| Profit Before Tax | £5,343 | £5,674 | £6,013 | £6,592 | £7,186 | £30,807 |
| Profit After Tax | £4,328 | £4,596 | £4,870 | £5,339 | £5,820 | £24,954 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £4,333 | £15,196 | £23,791 | £30,518 | £23,361 | £97,200 |
| 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