Semi Detached UB3 2 beds 2 baths

East Avenue, Hayes UB3

London, England · UB3

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£11,201

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£20,604	£20,649	£20,717	£20,786	£20,869	£103,625
Profit Before Tax	£1,896	£2,188	£2,692	£3,207	£3,844	£13,828
Profit After Tax	£1,536	£1,773	£2,180	£2,598	£3,114	£11,201
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£1,540	£1,777	£11,180	£18,663	£24,492	£57,654
Return From Rental Income (%)	1%	1%	1%	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