Terraced UB3 6 beds 6 baths

Central Avenue, Hayes UB3

London, England · UB3

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£-107,647

↘ -46%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

-15%

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	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£28,993	£29,015	£29,044	£29,074	£29,107	£145,232
Profit Before Tax	£-21,793	£-21,707	£-21,553	£-21,396	£-21,199	£-107,647
Profit After Tax	£-21,793	£-21,707	£-21,553	£-21,396	£-21,199	£-107,647
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-21,786	£-21,700	£-7,553	£3,595	£12,056	£-35,387
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-46%
Total Net Return (%)	-9%	-9%	-3%	2%	5%	-15%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change