Terraced
UB3
6 beds
4 baths
East Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£13,271
↗ 6%After 5 Years
Change In Property Value
£72,260
↗ 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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £31,633 | £31,694 | £31,790 | £31,889 | £32,007 | £159,013 |
| Profit Before Tax | £1,968 | £2,410 | £3,166 | £3,942 | £4,899 | £16,384 |
| Profit After Tax | £1,594 | £1,952 | £2,565 | £3,193 | £3,968 | £13,271 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £1,601 | £1,959 | £16,565 | £28,183 | £37,223 | £85,531 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change