Semi Detached
UB3
3 beds
1 bath
Leven Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£3,793
↗ 2%After 5 Years
Change In Property Value
£57,808
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £25,238 | £25,287 | £25,362 | £25,438 | £25,530 | £126,856 |
| Profit Before Tax | £-38 | £291 | £855 | £1,434 | £2,149 | £4,692 |
| Profit After Tax | £-38 | £235 | £693 | £1,162 | £1,741 | £3,793 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £-32 | £241 | £11,893 | £21,154 | £28,345 | £61,601 |
| 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