Semi Detached UB3 3 beds 1 bath

Nield Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£15,602

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£61,932

↗ 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	£29,988	£30,438	£31,199	£31,979	£32,938	£156,541
Total Expenses	£27,302	£27,358	£27,445	£27,534	£27,641	£137,280
Profit Before Tax	£2,686	£3,080	£3,754	£4,445	£5,297	£19,261
Profit After Tax	£2,176	£2,494	£3,040	£3,600	£4,291	£15,602
Change In Property Value	£6	£6	£11,999	£21,419	£28,502	£61,932
Net Return	£2,182	£2,500	£15,040	£25,019	£32,793	£77,534
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	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