Semi Detached UB3 5 beds 6 baths

Shepiston Lane, Hayes UB3

London, England · UB3

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£18,568

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 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	£34,992	£35,517	£36,405	£37,315	£38,434	£182,663
Total Expenses	£31,772	£31,836	£31,935	£32,037	£32,160	£159,740
Profit Before Tax	£3,220	£3,681	£4,470	£5,278	£6,275	£22,923
Profit After Tax	£2,608	£2,982	£3,620	£4,275	£5,082	£18,568
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£2,615	£2,989	£17,621	£29,265	£38,338	£90,828
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	16%	39%

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