Semi Detached UB3 6 beds 6 baths

Cranford Park Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£27,711

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 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	£33,756	£34,262	£34,776	£35,646	£36,537	£174,977
Total Expenses	£28,007	£28,070	£28,132	£28,229	£28,329	£140,766
Profit Before Tax	£5,749	£6,192	£6,645	£7,417	£8,208	£34,211
Profit After Tax	£4,657	£5,016	£5,382	£6,007	£6,648	£27,711
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£4,664	£20,016	£32,157	£41,638	£31,471	£129,946
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change