Semi Detached
UB4
2 beds
2 baths
Palomino Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£24,001
↗ 12%After 5 Years
Change In Property Value
£81,782
↗ 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 | £27,600 | £28,014 | £28,434 | £29,145 | £29,874 | £143,067 |
| Total Expenses | £22,563 | £22,617 | £22,670 | £22,751 | £22,835 | £113,436 |
| Profit Before Tax | £5,037 | £5,397 | £5,765 | £6,394 | £7,039 | £29,631 |
| Profit After Tax | £4,080 | £4,371 | £4,669 | £5,179 | £5,702 | £24,001 |
| Change In Property Value | £6 | £11,999 | £21,418 | £28,502 | £19,856 | £81,782 |
| Net Return | £4,086 | £16,370 | £26,088 | £33,681 | £25,558 | £105,783 |
| 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