Semi Detached
UB3
5 beds
4 baths
Oxford Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£7,116
↗ 2%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
33%
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 | £39,372 | £39,963 | £40,962 | £41,986 | £43,245 | £205,527 |
| Total Expenses | £39,153 | £39,223 | £39,334 | £39,447 | £39,584 | £196,742 |
| Profit Before Tax | £219 | £739 | £1,628 | £2,538 | £3,661 | £8,786 |
| Profit After Tax | £178 | £599 | £1,318 | £2,056 | £2,966 | £7,116 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £186 | £607 | £18,819 | £33,294 | £44,535 | £97,441 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change