Semi Detached
UB4
3 beds
1 bath
Shakespeare Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£23,364
↗ 12%After 5 Years
Change In Property Value
£79,744
↗ 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 | £26,916 | £27,320 | £27,730 | £28,423 | £29,133 | £139,521 |
| Total Expenses | £22,014 | £22,067 | £22,118 | £22,198 | £22,280 | £110,676 |
| Profit Before Tax | £4,902 | £5,253 | £5,611 | £6,225 | £6,854 | £28,845 |
| Profit After Tax | £3,971 | £4,255 | £4,545 | £5,042 | £5,552 | £23,364 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £3,976 | £15,955 | £25,430 | £32,834 | £24,913 | £103,108 |
| 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