Terraced
UB4
2 beds
3 baths
Tollgate Drive, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£26,694
↗ 15%After 5 Years
Change In Property Value
£71,565
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,728 | £26,114 | £26,506 | £27,168 | £27,847 | £133,363 |
| Total Expenses | £19,965 | £20,016 | £20,065 | £20,142 | £20,220 | £100,408 |
| Profit Before Tax | £5,763 | £6,098 | £6,440 | £7,026 | £7,627 | £32,955 |
| Profit After Tax | £4,668 | £4,940 | £5,217 | £5,691 | £6,178 | £26,694 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £4,674 | £15,440 | £23,959 | £30,633 | £23,554 | £98,259 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change