Semi Detached UB3 6 beds 5 baths

Wentworth Crescent, Hayes, Middlesex UB3

London, England · UB3

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£66,800

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£54,000	£54,810	£56,180	£57,585	£59,312	£281,887
Total Expenses	£39,624	£39,716	£39,864	£40,015	£40,199	£199,418
Profit Before Tax	£14,376	£15,094	£16,316	£17,569	£19,113	£82,469
Profit After Tax	£11,645	£12,226	£13,216	£14,231	£15,482	£66,800
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£11,653	£12,234	£30,216	£44,577	£55,863	£154,544
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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