Semi Detached
UB4
6 beds
3 baths
Grosvenor Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£7,864
↗ 3%After 5 Years
Change In Property Value
£71,744
↗ 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 | £31,968 | £32,448 | £33,259 | £34,090 | £35,113 | £166,877 |
| Total Expenses | £31,271 | £31,330 | £31,422 | £31,516 | £31,629 | £157,169 |
| Profit Before Tax | £697 | £1,117 | £1,836 | £2,574 | £3,484 | £9,708 |
| Profit After Tax | £565 | £905 | £1,488 | £2,085 | £2,822 | £7,864 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £572 | £912 | £15,388 | £26,897 | £35,839 | £79,607 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 15% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change