Semi Detached
UB4
5 beds
3 baths
Hayes UB4
London, England · UB4
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£7,928
↗ 3%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
34%
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 | £32,196 | £32,679 | £33,496 | £34,333 | £35,363 | £168,067 |
| Total Expenses | £31,492 | £31,552 | £31,644 | £31,739 | £31,853 | £158,280 |
| Profit Before Tax | £704 | £1,127 | £1,852 | £2,594 | £3,511 | £9,787 |
| Profit After Tax | £570 | £913 | £1,500 | £2,101 | £2,844 | £7,928 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £577 | £920 | £15,500 | £27,092 | £36,099 | £80,188 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 15% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change