Semi Detached
UB3
2 beds
1 bath
Botwell Common Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£17,169
↗ 11%After 5 Years
Change In Property Value
£66,112
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,828 | £22,155 | £22,488 | £23,050 | £23,626 | £113,147 |
| Total Expenses | £18,288 | £18,333 | £18,376 | £18,443 | £18,511 | £91,951 |
| Profit Before Tax | £3,540 | £3,823 | £4,111 | £4,607 | £5,115 | £21,196 |
| Profit After Tax | £2,868 | £3,096 | £3,330 | £3,732 | £4,143 | £17,169 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £2,873 | £12,796 | £20,645 | £26,772 | £20,195 | £83,281 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change