Terraced
UB3
6 beds
4 baths
East Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£23,911
↗ 10%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
41%
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 | £36,396 | £36,942 | £37,865 | £38,812 | £39,976 | £189,992 |
| Total Expenses | £31,912 | £31,978 | £32,081 | £32,187 | £32,314 | £160,473 |
| Profit Before Tax | £4,484 | £4,964 | £5,784 | £6,625 | £7,662 | £29,520 |
| Profit After Tax | £3,632 | £4,021 | £4,685 | £5,366 | £6,207 | £23,911 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £3,639 | £4,028 | £18,685 | £30,357 | £39,462 | £96,171 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change