Semi Detached
UB3
2 beds
1 bath
Strathearn Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£3,084
↗ 2%After 5 Years
Change In Property Value
£51,098
↗ 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 | £22,272 | £22,606 | £23,171 | £23,751 | £24,463 | £116,263 |
| Total Expenses | £22,366 | £22,411 | £22,478 | £22,547 | £22,629 | £112,433 |
| Profit Before Tax | £-94 | £195 | £693 | £1,203 | £1,834 | £3,830 |
| Profit After Tax | £-94 | £158 | £561 | £975 | £1,485 | £3,084 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-89 | £163 | £10,461 | £18,646 | £25,002 | £54,183 |
| 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