Semi Detached
UB3
3 beds
1 bath
Craneswater, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£14,752
↗ 8%After 5 Years
Change In Property Value
£58,840
↗ 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 | £28,500 | £28,927 | £29,651 | £30,392 | £31,304 | £148,774 |
| Total Expenses | £25,965 | £26,019 | £26,102 | £26,187 | £26,289 | £130,562 |
| Profit Before Tax | £2,535 | £2,908 | £3,549 | £4,205 | £5,015 | £18,212 |
| Profit After Tax | £2,054 | £2,356 | £2,874 | £3,406 | £4,062 | £14,752 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £2,059 | £2,362 | £14,275 | £23,755 | £31,141 | £73,592 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change