Semi Detached
UB3
3 beds
2 baths
Wheatley Crescent, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£202,000First YearProfit From Rental Income
£15,905
↗ 8%After 5 Years
Change In Property Value
£62,969
↗ 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 | £30,492 | £30,949 | £31,723 | £32,516 | £33,492 | £159,172 |
| Total Expenses | £27,751 | £27,808 | £27,896 | £27,987 | £28,095 | £139,537 |
| Profit Before Tax | £2,741 | £3,141 | £3,827 | £4,530 | £5,397 | £19,636 |
| Profit After Tax | £2,220 | £2,544 | £3,100 | £3,669 | £4,371 | £15,905 |
| Change In Property Value | £6 | £6 | £12,200 | £21,777 | £28,980 | £62,969 |
| Net Return | £2,226 | £2,550 | £15,300 | £25,446 | £33,351 | £78,874 |
| 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