Semi Detached
UB4
4 beds
1 bath
Spencer Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£196,925First YearProfit From Rental Income
£23,810
↗ 12%After 5 Years
Change In Property Value
£81,175
↗ 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 | £27,396 | £27,807 | £28,224 | £28,930 | £29,653 | £142,010 |
| Total Expenses | £22,400 | £22,453 | £22,505 | £22,586 | £22,669 | £112,614 |
| Profit Before Tax | £4,996 | £5,354 | £5,719 | £6,343 | £6,984 | £29,395 |
| Profit After Tax | £4,047 | £4,336 | £4,632 | £5,138 | £5,657 | £23,810 |
| Change In Property Value | £6 | £11,910 | £21,260 | £28,290 | £19,709 | £81,175 |
| Net Return | £4,053 | £16,246 | £25,892 | £33,428 | £25,366 | £104,985 |
| 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