Semi Detached
UB3
3 beds
1 bath
Leven Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£20,722
↗ 11%After 5 Years
Change In Property Value
£78,381
↗ 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 | £25,872 | £26,260 | £26,654 | £27,320 | £28,003 | £134,110 |
| Total Expenses | £21,588 | £21,639 | £21,689 | £21,766 | £21,845 | £108,526 |
| Profit Before Tax | £4,284 | £4,621 | £4,965 | £5,554 | £6,159 | £25,583 |
| Profit After Tax | £3,470 | £3,743 | £4,022 | £4,499 | £4,988 | £20,722 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £3,476 | £15,243 | £24,550 | £31,816 | £24,019 | £99,103 |
| 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