Terraced
UB3
3 beds
3 baths
Barra Wood Close, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£159,982First YearProfit From Rental Income
£22,917
↗ 14%After 5 Years
Change In Property Value
£66,787
↗ 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 | £23,520 | £23,873 | £24,231 | £24,837 | £25,458 | £121,918 |
| Total Expenses | £18,616 | £18,664 | £18,710 | £18,781 | £18,854 | £93,625 |
| Profit Before Tax | £4,904 | £5,209 | £5,521 | £6,056 | £6,604 | £28,293 |
| Profit After Tax | £3,972 | £4,219 | £4,472 | £4,905 | £5,349 | £22,917 |
| Change In Property Value | £5 | £9,799 | £17,491 | £23,276 | £16,216 | £66,787 |
| Net Return | £3,977 | £14,018 | £21,963 | £28,181 | £21,565 | £89,704 |
| 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