Semi Detached
UB4
6 beds
6 baths
Park Lane, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£34,859
↗ 12%After 5 Years
Change In Property Value
£115,867
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,096 | £39,682 | £40,278 | £41,285 | £42,317 | £202,657 |
| Total Expenses | £31,758 | £31,829 | £31,899 | £32,010 | £32,124 | £159,622 |
| Profit Before Tax | £7,338 | £7,853 | £8,378 | £9,274 | £10,192 | £43,036 |
| Profit After Tax | £5,943 | £6,361 | £6,787 | £7,512 | £8,256 | £34,859 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £5,952 | £23,361 | £37,132 | £47,893 | £36,388 | £150,726 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change