Semi Detached
UB3
3 beds
1 bath
Halsway, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£162,082First YearProfit From Rental Income
£3,116
↗ 2%After 5 Years
Change In Property Value
£51,196
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,320 | £22,655 | £23,221 | £23,802 | £24,516 | £116,513 |
| Total Expenses | £22,409 | £22,454 | £22,521 | £22,590 | £22,672 | £112,646 |
| Profit Before Tax | £-89 | £201 | £700 | £1,212 | £1,843 | £3,867 |
| Profit After Tax | £-89 | £163 | £567 | £981 | £1,493 | £3,116 |
| Change In Property Value | £5 | £5 | £9,919 | £17,706 | £23,561 | £51,196 |
| Net Return | £-84 | £168 | £10,486 | £18,687 | £25,055 | £54,312 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 15% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change