Terraced
UB3
3 beds
3 baths
Barra Wood Close, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£159,982First YearProfit From Rental Income
£8,663
↗ 5%After 5 Years
Change In Property Value
£50,577
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,520 | £23,873 | £24,470 | £25,081 | £25,834 | £122,778 |
| Total Expenses | £22,291 | £22,338 | £22,408 | £22,480 | £22,566 | £112,082 |
| Profit Before Tax | £1,229 | £1,535 | £2,062 | £2,601 | £3,268 | £10,695 |
| Profit After Tax | £996 | £1,244 | £1,670 | £2,107 | £2,647 | £8,663 |
| Change In Property Value | £5 | £5 | £9,799 | £17,492 | £23,276 | £50,577 |
| Net Return | £1,001 | £1,248 | £11,469 | £19,599 | £25,923 | £59,240 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change