Semi Detached
UB4
3 beds
1 bath
Woodrow Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£17,887
↗ 12%After 5 Years
Change In Property Value
£62,704
↗ 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 | £21,156 | £21,473 | £21,795 | £22,340 | £22,899 | £109,664 |
| Total Expenses | £17,416 | £17,460 | £17,503 | £17,568 | £17,634 | £87,581 |
| Profit Before Tax | £3,740 | £4,013 | £4,293 | £4,773 | £5,265 | £22,083 |
| Profit After Tax | £3,029 | £3,251 | £3,477 | £3,866 | £4,264 | £17,887 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £3,034 | £12,451 | £19,899 | £25,719 | £19,489 | £80,591 |
| 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