Semi Detached UB4 2 beds 2 baths

Palomino Close, Hayes UB4

London, England · UB4

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£14,862

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 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	£28,740	£29,171	£29,900	£30,648	£31,567	£150,027
Total Expenses	£26,187	£26,242	£26,325	£26,411	£26,514	£131,679
Profit Before Tax	£2,553	£2,929	£3,575	£4,237	£5,054	£18,348
Profit After Tax	£2,068	£2,373	£2,896	£3,432	£4,093	£14,862
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£2,074	£2,379	£14,396	£23,960	£31,410	£74,218
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	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