Semi Detached
UB3
3 beds
1 bath
Halsway, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£162,082First YearProfit From Rental Income
£12,540
↗ 8%After 5 Years
Change In Property Value
£51,196
↗ 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 | £24,792 | £25,164 | £25,793 | £26,438 | £27,231 | £129,418 |
| Total Expenses | £22,656 | £22,705 | £22,778 | £22,854 | £22,944 | £113,937 |
| Profit Before Tax | £2,136 | £2,459 | £3,015 | £3,584 | £4,287 | £15,481 |
| Profit After Tax | £1,730 | £1,992 | £2,442 | £2,903 | £3,473 | £12,540 |
| Change In Property Value | £5 | £5 | £9,919 | £17,706 | £23,561 | £51,196 |
| Net Return | £1,735 | £1,997 | £12,361 | £20,609 | £27,034 | £63,736 |
| 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