Semi Detached
UB3
5 beds
5 baths
Coldharbour Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£27,081
↗ 11%After 5 Years
Change In Property Value
£100,191
↗ 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 | £33,072 | £33,568 | £34,072 | £34,923 | £35,796 | £171,432 |
| Total Expenses | £27,456 | £27,518 | £27,579 | £27,674 | £27,772 | £137,999 |
| Profit Before Tax | £5,616 | £6,050 | £6,493 | £7,249 | £8,024 | £33,433 |
| Profit After Tax | £4,549 | £4,901 | £5,259 | £5,872 | £6,500 | £27,081 |
| Change In Property Value | £7 | £14,700 | £26,240 | £34,918 | £24,326 | £100,191 |
| Net Return | £4,556 | £19,601 | £31,499 | £40,789 | £30,826 | £127,272 |
| 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