Semi Detached
UB3
3 beds
1 bath
Nield Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£4,230
↗ 2%After 5 Years
Change In Property Value
£61,932
↗ 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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £27,003 | £27,055 | £27,134 | £27,215 | £27,313 | £135,720 |
| Profit Before Tax | £-3 | £350 | £956 | £1,577 | £2,344 | £5,223 |
| Profit After Tax | £-3 | £283 | £774 | £1,277 | £1,898 | £4,230 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £3 | £289 | £12,773 | £22,696 | £30,400 | £66,162 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change