Semi Detached
UB3
4 beds
3 baths
Forris Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£224,382First YearProfit From Rental Income
£4,990
↗ 2%After 5 Years
Change In Property Value
£69,571
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,324 | £30,779 | £31,548 | £32,337 | £33,307 | £158,295 |
| Total Expenses | £30,271 | £30,328 | £30,416 | £30,506 | £30,614 | £152,135 |
| Profit Before Tax | £53 | £451 | £1,132 | £1,831 | £2,694 | £6,160 |
| Profit After Tax | £43 | £365 | £917 | £1,483 | £2,182 | £4,990 |
| Change In Property Value | £7 | £7 | £13,479 | £24,060 | £32,018 | £69,571 |
| Net Return | £49 | £372 | £14,396 | £25,544 | £34,199 | £74,561 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change