Terraced UB3 3 beds 2 baths

Granville Road, Hayes UB3

London, England · UB3

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£9,644

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 10%After 5 Years

Return On Investment

37%

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	£25,680	£26,065	£26,717	£27,385	£28,206	£134,053
Total Expenses	£24,294	£24,344	£24,420	£24,498	£24,591	£122,147
Profit Before Tax	£1,386	£1,721	£2,297	£2,887	£3,616	£11,906
Profit After Tax	£1,123	£1,394	£1,860	£2,338	£2,929	£9,644
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£1,128	£1,399	£12,561	£21,438	£28,345	£64,871
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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