Semi Detached
UB4
2 beds
1 bath
Fredora Avenue, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£4,222
↗ 3%After 5 Years
Change In Property Value
£45,421
↗ 10%After 5 Years
Return On Investment
35%
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 | £20,244 | £20,548 | £21,061 | £21,588 | £22,236 | £105,676 |
| Total Expenses | £19,981 | £20,023 | £20,085 | £20,149 | £20,224 | £100,463 |
| Profit Before Tax | £263 | £524 | £976 | £1,439 | £2,011 | £5,213 |
| Profit After Tax | £213 | £425 | £791 | £1,165 | £1,629 | £4,222 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £217 | £429 | £9,591 | £16,874 | £22,532 | £49,643 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change