Semi Detached UB3 1 bed 1 bath

Copthorne Mews, Hayes, Greater London UB3

London, England · UB3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£1,278

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£14,857	£14,891	£14,938	£14,987	£15,045	£74,719
Profit Before Tax	£-229	£-43	£280	£612	£1,022	£1,641
Profit After Tax	£-229	£-43	£227	£495	£828	£1,278
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£-226	£-40	£6,727	£12,098	£16,268	£34,827
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change