Terraced
UB4
3 beds
1 bath
Woodrow Avenue, Hayes, Greater London UB4
London, England · UB4
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£21,479
↗ 15%After 5 Years
Change In Property Value
£58,615
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,072 | £21,388 | £21,709 | £22,252 | £22,808 | £109,229 |
| Total Expenses | £16,442 | £16,487 | £16,529 | £16,594 | £16,660 | £82,711 |
| Profit Before Tax | £4,630 | £4,902 | £5,180 | £5,658 | £6,148 | £26,517 |
| Profit After Tax | £3,750 | £3,970 | £4,196 | £4,583 | £4,980 | £21,479 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £3,754 | £12,570 | £19,547 | £25,011 | £19,211 | £80,094 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change