Semi Detached
UB3
3 beds
1 bath
York Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£3,150
↗ 2%After 5 Years
Change In Property Value
£51,614
↗ 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 | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £22,588 | £22,633 | £22,701 | £22,770 | £22,853 | £113,544 |
| Profit Before Tax | £-88 | £205 | £708 | £1,224 | £1,861 | £3,909 |
| Profit After Tax | £-88 | £166 | £573 | £991 | £1,507 | £3,150 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-83 | £171 | £10,574 | £18,841 | £25,261 | £54,764 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 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