Semi Detached
UB3
4 beds
1 bath
Cromwell Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£3,364
↗ 2%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
33%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £23,471 | £23,518 | £23,588 | £23,660 | £23,745 | £117,981 |
| Profit Before Tax | £-71 | £233 | £757 | £1,294 | £1,957 | £4,170 |
| Profit After Tax | £-71 | £189 | £613 | £1,048 | £1,585 | £3,364 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £-66 | £194 | £11,013 | £19,612 | £26,289 | £57,043 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change