Flat
UB7
2 beds
2 baths
Thorney Mill Road, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£69,400First YearProfit From Rental Income
£-377
↘ -1%After 5 Years
Change In Property Value
£31,080
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,032 | £10,182 | £10,335 | £10,594 | £10,858 | £52,002 |
| Total Expenses | £10,339 | £10,404 | £10,460 | £10,528 | £10,597 | £52,329 |
| Profit Before Tax | £-307 | £-222 | £-125 | £66 | £261 | £-327 |
| Profit After Tax | £-307 | £-222 | £-125 | £66 | £212 | £-377 |
| Change In Property Value | £2 | £4,560 | £8,140 | £10,832 | £7,546 | £31,080 |
| Net Return | £-305 | £4,338 | £8,014 | £10,897 | £7,758 | £30,703 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change