Semi Detached UB3 3 beds 3 baths

Seaton Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£17,104

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£32,496	£32,983	£33,808	£34,653	£35,693	£169,634
Total Expenses	£29,538	£29,599	£29,692	£29,787	£29,902	£148,518
Profit Before Tax	£2,958	£3,385	£4,116	£4,866	£5,791	£21,116
Profit After Tax	£2,396	£2,742	£3,334	£3,941	£4,691	£17,104
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£2,402	£2,748	£16,334	£27,147	£35,570	£84,202
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	16%	39%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change