Semi Detached
UB3
5 beds
2 baths
Hyde Way, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£17,836
↗ 8%After 5 Years
Change In Property Value
£69,679
↗ 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 | £33,744 | £34,250 | £35,106 | £35,984 | £37,064 | £176,148 |
| Total Expenses | £30,655 | £30,717 | £30,814 | £30,912 | £31,031 | £154,129 |
| Profit Before Tax | £3,089 | £3,533 | £4,293 | £5,072 | £6,033 | £22,019 |
| Profit After Tax | £2,502 | £2,862 | £3,477 | £4,108 | £4,887 | £17,836 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £2,509 | £2,868 | £16,978 | £28,206 | £36,954 | £87,515 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change