Semi Detached UB4 3 beds 2 baths

Dorchester Waye, Hayes UB4

London, England · UB4

Initial Investment

First Year

£201,997First Year

Profit From Rental Income

After 5 Years

£61,982

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£62,969

↗ 10%After 5 Years

Return On Investment

62%

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	£42,600	£43,239	£44,320	£45,428	£46,791	£222,378
Total Expenses	£28,962	£29,037	£29,156	£29,278	£29,425	£145,856
Profit Before Tax	£13,638	£14,202	£15,164	£16,150	£17,366	£76,521
Profit After Tax	£11,047	£11,504	£12,283	£13,082	£14,067	£61,982
Change In Property Value	£6	£6	£12,200	£21,777	£28,979	£62,969
Net Return	£11,053	£11,510	£24,483	£34,859	£43,046	£124,951
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	5%	6%	12%	17%	21%	62%

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