Terraced
UB3
3 beds
2 baths
Cromwell Road, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£18,129
↗ 10%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
42%
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 | £28,332 | £28,757 | £29,476 | £30,213 | £31,119 | £147,897 |
| Total Expenses | £24,956 | £25,010 | £25,093 | £25,177 | £25,279 | £125,515 |
| Profit Before Tax | £3,376 | £3,747 | £4,383 | £5,035 | £5,841 | £22,382 |
| Profit After Tax | £2,734 | £3,035 | £3,550 | £4,079 | £4,731 | £18,129 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £2,740 | £3,040 | £14,451 | £23,536 | £30,622 | £74,389 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change