Semi Detached
UB3
3 beds
1 bath
Croyde Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£21,727
↗ 11%After 5 Years
Change In Property Value
£81,788
↗ 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 | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £22,505 | £22,558 | £22,609 | £22,689 | £22,771 | £113,133 |
| Profit Before Tax | £4,495 | £4,847 | £5,207 | £5,822 | £6,453 | £26,824 |
| Profit After Tax | £3,641 | £3,926 | £4,217 | £4,716 | £5,227 | £21,727 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £3,647 | £15,926 | £25,638 | £33,220 | £25,085 | £103,516 |
| 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