Semi Detached
UB3
3 beds
1 bath
Rostrevor Gardens, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£13,397
↗ 8%After 5 Years
Change In Property Value
£54,195
↗ 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 | £26,244 | £26,638 | £27,304 | £27,986 | £28,826 | £136,997 |
| Total Expenses | £23,954 | £24,005 | £24,082 | £24,161 | £24,256 | £120,457 |
| Profit Before Tax | £2,290 | £2,633 | £3,222 | £3,825 | £4,570 | £16,540 |
| Profit After Tax | £1,855 | £2,133 | £2,610 | £3,098 | £3,702 | £13,397 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £1,860 | £2,138 | £13,110 | £21,841 | £28,643 | £67,592 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change