Semi Detached
UB4
2 beds
1 bath
Fredora Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£17,047
↗ 12%After 5 Years
Change In Property Value
£59,978
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,244 | £20,548 | £20,856 | £21,377 | £21,912 | £104,937 |
| Total Expenses | £16,681 | £16,724 | £16,765 | £16,828 | £16,892 | £83,891 |
| Profit Before Tax | £3,563 | £3,823 | £4,091 | £4,549 | £5,020 | £21,046 |
| Profit After Tax | £2,886 | £3,097 | £3,313 | £3,685 | £4,066 | £17,047 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £2,890 | £11,897 | £19,021 | £24,588 | £18,628 | £77,025 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change