Terraced
UB4
2 beds
1 bath
Fredora Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£9,246
↗ 6%After 5 Years
Change In Property Value
£45,421
↗ 10%After 5 Years
Return On Investment
38%
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 | £21,564 | £21,887 | £22,435 | £22,996 | £23,685 | £112,567 |
| Total Expenses | £20,113 | £20,157 | £20,223 | £20,290 | £20,369 | £101,153 |
| Profit Before Tax | £1,451 | £1,730 | £2,212 | £2,706 | £3,316 | £11,414 |
| Profit After Tax | £1,175 | £1,401 | £1,792 | £2,192 | £2,686 | £9,246 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £1,179 | £1,406 | £10,592 | £17,900 | £23,589 | £54,666 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change