Semi Detached
UB4
2 beds
1 bath
Alba Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£16,371
↗ 12%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,548 | £19,841 | £20,139 | £20,642 | £21,158 | £101,329 |
| Total Expenses | £16,129 | £16,171 | £16,211 | £16,272 | £16,334 | £81,117 |
| Profit Before Tax | £3,419 | £3,670 | £3,928 | £4,370 | £4,824 | £20,212 |
| Profit After Tax | £2,769 | £2,973 | £3,182 | £3,540 | £3,908 | £16,371 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £2,773 | £11,473 | £18,354 | £23,731 | £17,974 | £74,305 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change