Semi Detached
UB3
4 beds
3 baths
Hitherbroom Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£5,287
↗ 2%After 5 Years
Change In Property Value
£72,255
↗ 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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £31,421 | £31,479 | £31,570 | £31,663 | £31,774 | £157,907 |
| Profit Before Tax | £79 | £493 | £1,202 | £1,928 | £2,825 | £6,527 |
| Profit After Tax | £64 | £400 | £974 | £1,562 | £2,288 | £5,287 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £71 | £407 | £14,973 | £26,551 | £35,541 | £77,542 |
| 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