Terraced UB3 3 beds 1 bath

Chestnut Close, Hayes UB3

London, England · UB3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£9,974

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£24,961	£25,012	£25,090	£25,170	£25,265	£125,498
Profit Before Tax	£1,439	£1,784	£2,376	£2,983	£3,732	£12,313
Profit After Tax	£1,165	£1,445	£1,924	£2,416	£3,023	£9,974
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£1,171	£1,450	£12,925	£22,051	£29,152	£66,750
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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