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
£20,168
↗ 10%After 5 Years
Change In Property Value
£61,932
↗ 10%After 5 Years
Return On Investment
41%
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 | £31,188 | £31,656 | £32,447 | £33,258 | £34,256 | £162,806 |
| Total Expenses | £27,422 | £27,480 | £27,570 | £27,662 | £27,773 | £137,906 |
| Profit Before Tax | £3,766 | £4,176 | £4,877 | £5,596 | £6,484 | £24,899 |
| Profit After Tax | £3,051 | £3,382 | £3,951 | £4,533 | £5,252 | £20,168 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £3,057 | £3,388 | £15,950 | £25,952 | £33,754 | £82,100 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change