Terraced
UB7
3 beds
1 bath
Keats Way, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£161,732First YearProfit From Rental Income
£21,314
↗ 13%After 5 Years
Change In Property Value
£67,469
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,268 | £23,617 | £23,971 | £24,571 | £25,185 | £120,612 |
| Total Expenses | £18,752 | £18,799 | £18,845 | £18,915 | £18,987 | £94,299 |
| Profit Before Tax | £4,516 | £4,818 | £5,126 | £5,655 | £6,197 | £26,313 |
| Profit After Tax | £3,658 | £3,902 | £4,152 | £4,581 | £5,020 | £21,314 |
| Change In Property Value | £5 | £9,899 | £17,670 | £23,514 | £16,381 | £67,469 |
| Net Return | £3,663 | £13,802 | £21,822 | £28,094 | £21,401 | £88,782 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change