Terraced
UB3
4 beds
2 baths
Waltham Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£12,172
↗ 6%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
37%
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 | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £29,409 | £29,467 | £29,557 | £29,649 | £29,760 | £147,841 |
| Profit Before Tax | £1,791 | £2,201 | £2,903 | £3,622 | £4,510 | £15,027 |
| Profit After Tax | £1,451 | £1,783 | £2,351 | £2,934 | £3,653 | £12,172 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £1,457 | £1,789 | £15,351 | £26,139 | £34,533 | £79,270 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change