Flat UB7 2 beds 1 bath

Hurley House, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£1,785

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£38,850

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£12,919	£13,242	£13,573	£65,002
Total Expenses	£12,424	£12,493	£12,553	£12,627	£12,703	£62,799
Profit Before Tax	£116	£235	£366	£615	£870	£2,203
Profit After Tax	£94	£191	£297	£498	£705	£1,785
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£97	£5,891	£10,471	£14,038	£10,138	£40,634
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change