Semi Detached UB4 5 beds 2 baths

Bedford Avenue, Hayes, Middlesex UB4

London, England · UB4

Initial Investment

First Year

£203,750First Year

Profit From Rental Income

After 5 Years

£6,745

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£63,486

↗ 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	£28,296	£28,720	£29,438	£30,174	£31,080	£147,709
Total Expenses	£27,730	£27,784	£27,866	£27,951	£28,052	£139,382
Profit Before Tax	£566	£937	£1,572	£2,224	£3,028	£8,327
Profit After Tax	£459	£759	£1,274	£1,801	£2,452	£6,745
Change In Property Value	£6	£6	£12,300	£21,956	£29,217	£63,486
Net Return	£465	£765	£13,574	£23,757	£31,670	£70,230
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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