Semi Detached
UB3
3 beds
2 baths
Cromwell Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£3,158
↗ 2%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
34%
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 | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £22,586 | £22,631 | £22,699 | £22,768 | £22,851 | £113,534 |
| Profit Before Tax | £-86 | £207 | £710 | £1,226 | £1,863 | £3,919 |
| Profit After Tax | £-86 | £167 | £575 | £993 | £1,509 | £3,158 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £-81 | £172 | £10,574 | £18,841 | £25,260 | £54,768 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 15% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change