Terraced UB4 3 beds 1 bath

Woodrow Avenue, Hayes, Greater London UB4

London, England · UB4

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£13,867

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 10%After 5 Years

Return On Investment

42%

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	£22,356	£22,691	£23,259	£23,840	£24,555	£116,701
Total Expenses	£19,796	£19,841	£19,908	£19,977	£20,060	£99,582
Profit Before Tax	£2,560	£2,850	£3,350	£3,863	£4,496	£17,119
Profit After Tax	£2,074	£2,309	£2,714	£3,129	£3,641	£13,867
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£2,078	£2,313	£11,314	£18,480	£24,070	£58,255
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	42%

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