Semi Detached
UB3
6 beds
6 baths
Central Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£25,701
↗ 11%After 5 Years
Change In Property Value
£95,420
↗ 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 | £31,500 | £31,972 | £32,452 | £33,263 | £34,095 | £163,283 |
| Total Expenses | £26,173 | £26,232 | £26,290 | £26,382 | £26,476 | £131,553 |
| Profit Before Tax | £5,328 | £5,740 | £6,162 | £6,881 | £7,619 | £31,730 |
| Profit After Tax | £4,315 | £4,650 | £4,991 | £5,574 | £6,171 | £25,701 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £4,322 | £18,650 | £29,981 | £38,829 | £29,339 | £121,121 |
| 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