Detached
UB4
3 beds
0 baths
Chirk Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£21,886
↗ 11%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
43%
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 | £31,008 | £31,473 | £32,260 | £33,066 | £34,058 | £161,866 |
| Total Expenses | £26,811 | £26,869 | £26,958 | £27,050 | £27,160 | £134,847 |
| Profit Before Tax | £4,197 | £4,604 | £5,302 | £6,017 | £6,899 | £27,019 |
| Profit After Tax | £3,400 | £3,730 | £4,294 | £4,874 | £5,588 | £21,886 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £3,406 | £3,735 | £15,995 | £25,758 | £33,380 | £82,274 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change