Semi Detached
UB7
6 beds
6 baths
Bellclose Road, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£23,071
↗ 10%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,804 | £31,266 | £31,735 | £32,528 | £33,342 | £159,675 |
| Total Expenses | £26,103 | £26,162 | £26,219 | £26,309 | £26,401 | £131,192 |
| Profit Before Tax | £4,701 | £5,104 | £5,516 | £6,220 | £6,941 | £28,483 |
| Profit After Tax | £3,808 | £4,135 | £4,468 | £5,038 | £5,622 | £23,071 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £3,815 | £18,135 | £29,458 | £38,293 | £28,790 | £118,491 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change