Terraced
UB4
3 beds
1 bath
Wolfe Close, Hayes UB4
London, England · UB4
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£15,742
↗ 10%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
42%
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 | £24,960 | £25,334 | £25,968 | £26,617 | £27,415 | £130,295 |
| Total Expenses | £22,040 | £22,089 | £22,163 | £22,239 | £22,329 | £110,860 |
| Profit Before Tax | £2,920 | £3,245 | £3,805 | £4,378 | £5,086 | £19,434 |
| Profit After Tax | £2,365 | £2,629 | £3,082 | £3,546 | £4,120 | £15,742 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £2,370 | £2,634 | £12,682 | £20,683 | £26,923 | £65,291 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change