Semi Detached
UB4
1 bed
1 bath
Repens Way, Yeading, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£11,359
↗ 12%After 5 Years
Change In Property Value
£42,257
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,687 | £15,054 | £15,430 | £73,897 |
| Total Expenses | £11,900 | £11,934 | £11,966 | £12,013 | £12,061 | £59,873 |
| Profit Before Tax | £2,356 | £2,536 | £2,721 | £3,041 | £3,369 | £14,024 |
| Profit After Tax | £1,908 | £2,054 | £2,204 | £2,463 | £2,729 | £11,359 |
| Change In Property Value | £3 | £6,200 | £11,067 | £14,727 | £10,260 | £42,257 |
| Net Return | £1,912 | £8,254 | £13,271 | £17,191 | £12,989 | £53,617 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change