Semi Detached
UB4
3 beds
1 bath
Shakespeare Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£6,314
↗ 3%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
35%
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 | £26,916 | £27,320 | £28,003 | £28,703 | £29,564 | £140,505 |
| Total Expenses | £26,401 | £26,453 | £26,532 | £26,613 | £26,710 | £132,711 |
| Profit Before Tax | £515 | £866 | £1,470 | £2,089 | £2,854 | £7,794 |
| Profit After Tax | £417 | £702 | £1,191 | £1,692 | £2,312 | £6,314 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £423 | £708 | £12,891 | £22,577 | £30,103 | £66,702 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change