Terraced UB3 3 beds 2 baths

Cromwell Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£9,864

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£56,260

↗ 10%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,160	£26,552	£27,216	£27,897	£28,734	£136,559
Total Expenses	£24,739	£24,790	£24,867	£24,946	£25,040	£124,381
Profit Before Tax	£1,421	£1,763	£2,349	£2,951	£3,693	£12,178
Profit After Tax	£1,151	£1,428	£1,903	£2,390	£2,992	£9,864
Change In Property Value	£5	£5	£10,900	£19,457	£25,892	£56,260
Net Return	£1,157	£1,433	£12,803	£21,847	£28,883	£66,123
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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