Terraced
UB3
3 beds
1 bath
Halsway, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£21,889
↗ 14%After 5 Years
Change In Property Value
£64,068
↗ 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 | £22,560 | £22,898 | £23,242 | £23,823 | £24,418 | £116,942 |
| Total Expenses | £17,878 | £17,925 | £17,969 | £18,038 | £18,108 | £89,918 |
| Profit Before Tax | £4,682 | £4,974 | £5,273 | £5,785 | £6,311 | £27,024 |
| Profit After Tax | £3,792 | £4,029 | £4,271 | £4,686 | £5,112 | £21,889 |
| Change In Property Value | £5 | £9,400 | £16,779 | £22,328 | £15,555 | £64,068 |
| Net Return | £3,797 | £13,429 | £21,050 | £27,014 | £20,667 | £85,957 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change