Terraced UB4 2 beds 1 bath

Alba Close, Hayes UB4

London, England · UB4

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£8,825

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£20,820	£21,132	£21,661	£22,202	£22,868	£108,683
Total Expenses	£19,444	£19,487	£19,550	£19,615	£19,693	£97,789
Profit Before Tax	£1,376	£1,646	£2,110	£2,587	£3,176	£10,895
Profit After Tax	£1,115	£1,333	£1,709	£2,095	£2,572	£8,825
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£1,119	£1,337	£10,210	£17,268	£22,763	£52,697
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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