Semi Detached
UB3
3 beds
2 baths
Wheatley Crescent, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£22,732
↗ 11%After 5 Years
Change In Property Value
£85,196
↗ 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 | £28,128 | £28,550 | £28,978 | £29,703 | £30,445 | £145,804 |
| Total Expenses | £23,422 | £23,477 | £23,530 | £23,613 | £23,698 | £117,740 |
| Profit Before Tax | £4,706 | £5,073 | £5,448 | £6,090 | £6,747 | £28,064 |
| Profit After Tax | £3,812 | £4,109 | £4,413 | £4,933 | £5,465 | £22,732 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £3,818 | £16,609 | £26,726 | £34,625 | £26,151 | £107,928 |
| 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