Terraced
UB3
3 beds
1 bath
St. Marys Walk, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£163,412First YearProfit From Rental Income
£8,869
↗ 5%After 5 Years
Change In Property Value
£51,588
↗ 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 | £23,988 | £24,348 | £24,957 | £25,580 | £26,348 | £125,221 |
| Total Expenses | £22,726 | £22,774 | £22,845 | £22,919 | £23,006 | £114,271 |
| Profit Before Tax | £1,262 | £1,574 | £2,111 | £2,662 | £3,342 | £10,950 |
| Profit After Tax | £1,022 | £1,275 | £1,710 | £2,156 | £2,707 | £8,869 |
| Change In Property Value | £5 | £5 | £9,995 | £17,841 | £23,742 | £51,588 |
| Net Return | £1,027 | £1,280 | £11,705 | £19,997 | £26,449 | £60,458 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| 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