Semi Detached UB4 4 beds 3 baths

Balmoral Drive, Hayes UB4

London, England · UB4

Initial Investment

First Year

£220,550First Year

Profit From Rental Income

After 5 Years

£7,434

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£68,441

↗ 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	£30,504	£30,962	£31,736	£32,529	£33,505	£159,235
Total Expenses	£29,855	£29,912	£30,000	£30,091	£30,199	£150,057
Profit Before Tax	£649	£1,049	£1,735	£2,438	£3,306	£9,178
Profit After Tax	£526	£850	£1,406	£1,975	£2,678	£7,434
Change In Property Value	£7	£7	£13,260	£23,670	£31,497	£68,441
Net Return	£532	£857	£14,666	£25,645	£34,175	£75,875
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	15%	34%

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