Semi Detached
UB3
4 beds
3 baths
Forris Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£224,382First YearProfit From Rental Income
£24,652
↗ 11%After 5 Years
Change In Property Value
£91,869
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,324 | £30,779 | £31,241 | £32,022 | £32,822 | £157,187 |
| Total Expenses | £25,217 | £25,275 | £25,331 | £25,420 | £25,510 | £126,753 |
| Profit Before Tax | £5,107 | £5,504 | £5,909 | £6,602 | £7,312 | £30,434 |
| Profit After Tax | £4,137 | £4,458 | £4,787 | £5,347 | £5,922 | £24,652 |
| Change In Property Value | £7 | £13,479 | £24,060 | £32,017 | £22,305 | £91,869 |
| Net Return | £4,144 | £17,937 | £28,847 | £37,365 | £28,228 | £116,521 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change