Semi Detached
UB3
4 beds
3 baths
Forris Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£224,382First YearProfit From Rental Income
£17,822
↗ 8%After 5 Years
Change In Property Value
£69,571
↗ 10%After 5 Years
Return On Investment
39%
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 | £33,696 | £34,201 | £35,056 | £35,933 | £37,011 | £175,898 |
| Total Expenses | £30,609 | £30,671 | £30,767 | £30,865 | £30,984 | £153,895 |
| Profit Before Tax | £3,087 | £3,531 | £4,290 | £5,067 | £6,027 | £22,002 |
| Profit After Tax | £2,501 | £2,860 | £3,475 | £4,105 | £4,882 | £17,822 |
| Change In Property Value | £7 | £7 | £13,479 | £24,060 | £32,018 | £69,571 |
| Net Return | £2,508 | £2,867 | £16,954 | £28,165 | £36,899 | £87,393 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change