Semi Detached UB3 3 beds 2 baths

Dawley Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£4,073

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 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	£26,328	£26,723	£27,391	£28,076	£28,918	£137,436
Total Expenses	£26,343	£26,394	£26,471	£26,551	£26,646	£132,404
Profit Before Tax	£-15	£329	£920	£1,525	£2,272	£5,032
Profit After Tax	£-15	£267	£745	£1,235	£1,841	£4,073
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£-9	£273	£12,445	£22,120	£29,633	£64,462
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