Semi Detached
UB3
6 beds
4 baths
East Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£5,279
↗ 2%After 5 Years
Change In Property Value
£72,260
↗ 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 | £31,423 | £31,481 | £31,572 | £31,665 | £31,776 | £157,917 |
| Profit Before Tax | £78 | £491 | £1,200 | £1,926 | £2,823 | £6,518 |
| Profit After Tax | £63 | £398 | £972 | £1,560 | £2,286 | £5,279 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £70 | £405 | £14,972 | £26,551 | £35,542 | £77,539 |
| 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