Terraced
UB3
2 beds
1 bath
Cleave Ave, Hayes, London UB3
London, England · UB3
View property listing
Initial Investment
£144,232First YearProfit From Rental Income
£20,619
↗ 14%After 5 Years
Change In Property Value
£60,653
↗ 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 | £21,360 | £21,680 | £22,006 | £22,556 | £23,120 | £110,721 |
| Total Expenses | £16,952 | £16,997 | £17,040 | £17,105 | £17,172 | £85,266 |
| Profit Before Tax | £4,408 | £4,684 | £4,966 | £5,451 | £5,948 | £25,456 |
| Profit After Tax | £3,570 | £3,794 | £4,022 | £4,415 | £4,818 | £20,619 |
| Change In Property Value | £4 | £8,899 | £15,885 | £21,138 | £14,726 | £60,653 |
| Net Return | £3,575 | £12,693 | £19,907 | £25,553 | £19,544 | £81,272 |
| 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