Semi Detached UB3 2 beds 1 bath

Pinkwell Lane, Hayes UB3

London, England · UB3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£14,129

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£27,492	£27,904	£28,602	£29,317	£30,197	£143,512
Total Expenses	£25,070	£25,123	£25,204	£25,286	£25,385	£126,068
Profit Before Tax	£2,422	£2,781	£3,398	£4,031	£4,812	£17,444
Profit After Tax	£1,961	£2,253	£2,753	£3,265	£3,898	£14,129
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£1,967	£2,258	£13,753	£22,900	£30,027	£70,905
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