Terraced
UB3
3 beds
2 baths
Hunters Grove, Hayes, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£9,314
↗ 5%After 5 Years
Change In Property Value
£53,679
↗ 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 | £24,960 | £25,334 | £25,968 | £26,617 | £27,415 | £130,295 |
| Total Expenses | £23,627 | £23,676 | £23,750 | £23,826 | £23,916 | £118,795 |
| Profit Before Tax | £1,333 | £1,658 | £2,218 | £2,791 | £3,499 | £11,499 |
| Profit After Tax | £1,080 | £1,343 | £1,796 | £2,261 | £2,834 | £9,314 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £1,085 | £1,349 | £12,197 | £20,825 | £27,538 | £62,993 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change