Terraced UB4 1 bed 1 bath

Glencoe Road, Hayes UB4

London, England · UB4

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£9,402

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 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	£16,116	£16,358	£16,767	£17,186	£17,701	£84,128
Total Expenses	£14,411	£14,447	£14,498	£14,551	£14,613	£72,520
Profit Before Tax	£1,705	£1,911	£2,269	£2,635	£3,088	£11,608
Profit After Tax	£1,381	£1,548	£1,838	£2,134	£2,501	£9,402
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£1,384	£1,551	£8,038	£13,201	£17,229	£41,403
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	14%	18%	43%

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