Semi Detached
UB3
5 beds
5 baths
Coldharbour Lane, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£4,736
↗ 2%After 5 Years
Change In Property Value
£67,093
↗ 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 | £29,244 | £29,683 | £30,425 | £31,185 | £32,121 | £152,658 |
| Total Expenses | £29,211 | £29,267 | £29,351 | £29,439 | £29,543 | £146,810 |
| Profit Before Tax | £33 | £416 | £1,073 | £1,747 | £2,578 | £5,847 |
| Profit After Tax | £27 | £337 | £869 | £1,415 | £2,088 | £4,736 |
| Change In Property Value | £6 | £6 | £12,999 | £23,204 | £30,877 | £67,093 |
| Net Return | £33 | £344 | £13,869 | £24,619 | £32,966 | £71,830 |
| 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