Semi Detached UB3 3 beds 1 bath

Queens Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£3,710

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£24,756	£25,127	£25,756	£26,399	£27,191	£129,230
Total Expenses	£24,797	£24,845	£24,919	£24,994	£25,084	£124,640
Profit Before Tax	£-41	£282	£836	£1,405	£2,107	£4,590
Profit After Tax	£-41	£228	£678	£1,138	£1,707	£3,710
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£-35	£234	£11,678	£20,773	£27,836	£60,486
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

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