Terraced
UB4
3 beds
2 baths
Berwick Avenue, Hayes, Greater London UB4
London, England · UB4
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£13,364
↗ 7%After 5 Years
Change In Property Value
£61,932
↗ 10%After 5 Years
Return On Investment
38%
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 | £29,400 | £29,841 | £30,587 | £31,352 | £32,292 | £153,472 |
| Total Expenses | £27,243 | £27,299 | £27,384 | £27,471 | £27,576 | £136,973 |
| Profit Before Tax | £2,157 | £2,542 | £3,203 | £3,880 | £4,716 | £16,499 |
| Profit After Tax | £1,747 | £2,059 | £2,594 | £3,143 | £3,820 | £13,364 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £1,753 | £2,065 | £14,594 | £24,562 | £32,322 | £75,296 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change