Terraced UB4 3 beds 2 baths

Yeading Fork, Hayes UB4

London, England · UB4

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£8,184

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

39%

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	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£18,330	£18,370	£18,431	£18,493	£18,566	£92,190
Profit Before Tax	£1,266	£1,519	£1,956	£2,404	£2,958	£10,104
Profit After Tax	£1,026	£1,231	£1,585	£1,947	£2,396	£8,184
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£1,030	£1,235	£9,585	£16,228	£21,399	£49,475
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	1%	1%	7%	13%	17%	39%

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