Semi Detached
UB3
5 beds
2 baths
Hyde Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£5,004
↗ 2%After 5 Years
Change In Property Value
£69,679
↗ 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 | £30,372 | £30,828 | £31,598 | £32,388 | £33,360 | £158,546 |
| Total Expenses | £30,318 | £30,375 | £30,463 | £30,553 | £30,660 | £152,369 |
| Profit Before Tax | £54 | £453 | £1,136 | £1,836 | £2,699 | £6,177 |
| Profit After Tax | £44 | £367 | £920 | £1,487 | £2,187 | £5,004 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £51 | £373 | £14,420 | £25,585 | £34,254 | £74,683 |
| 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