Semi Detached
UB3
5 beds
6 baths
Shepiston Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£27,711
↗ 11%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change