Semi Detached
UB4
5 beds
2 baths
Bedford Avenue, Hayes, Middlesex UB4
London, England · UB4
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£24,670
↗ 12%After 5 Years
Change In Property Value
£83,833
↗ 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 | £28,296 | £28,720 | £29,151 | £29,880 | £30,627 | £146,675 |
| Total Expenses | £23,117 | £23,172 | £23,225 | £23,309 | £23,394 | £116,218 |
| Profit Before Tax | £5,179 | £5,548 | £5,926 | £6,571 | £7,233 | £30,457 |
| Profit After Tax | £4,195 | £4,494 | £4,800 | £5,323 | £5,859 | £24,670 |
| Change In Property Value | £6 | £12,300 | £21,956 | £29,217 | £20,354 | £83,833 |
| Net Return | £4,201 | £16,794 | £26,756 | £34,539 | £26,213 | £108,503 |
| 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