Detached
UB4
3 beds
0 baths
Chirk Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£39,866
↗ 20%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,800 | £32,277 | £32,761 | £33,580 | £34,420 | £164,838 |
| Total Expenses | £22,985 | £23,045 | £23,104 | £23,196 | £23,291 | £115,621 |
| Profit Before Tax | £8,815 | £9,232 | £9,657 | £10,384 | £11,129 | £49,217 |
| Profit After Tax | £7,140 | £7,478 | £7,822 | £8,411 | £9,014 | £39,866 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £7,146 | £19,478 | £29,243 | £36,915 | £28,872 | £121,654 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change