Semi Detached
UB3
3 beds
1 bath
Ninth Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£15,789
↗ 11%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,256 | £20,560 | £20,868 | £21,390 | £21,925 | £104,999 |
| Total Expenses | £17,004 | £17,047 | £17,088 | £17,151 | £17,215 | £85,506 |
| Profit Before Tax | £3,252 | £3,513 | £3,780 | £4,239 | £4,710 | £19,493 |
| Profit After Tax | £2,634 | £2,845 | £3,062 | £3,434 | £3,815 | £15,789 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £2,638 | £11,845 | £19,127 | £24,812 | £18,708 | £77,130 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change