Terraced
UB3
3 beds
1 bath
St. Marys Walk, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£163,412First YearProfit From Rental Income
£23,409
↗ 14%After 5 Years
Change In Property Value
£68,123
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,988 | £24,348 | £24,713 | £25,331 | £25,964 | £124,344 |
| Total Expenses | £18,978 | £19,027 | £19,074 | £19,146 | £19,220 | £95,444 |
| Profit Before Tax | £5,010 | £5,321 | £5,640 | £6,185 | £6,744 | £28,900 |
| Profit After Tax | £4,058 | £4,310 | £4,568 | £5,010 | £5,463 | £23,409 |
| Change In Property Value | £5 | £9,995 | £17,841 | £23,742 | £16,540 | £68,123 |
| Net Return | £4,063 | £14,305 | £22,409 | £28,752 | £22,003 | £91,532 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change