Flat UB7 0 beds 1 bath

Betjeman Court, Bentinck Road, Yiewsley UB7

London, England · UB7

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-3,327

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£21,810

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,044	£7,150	£7,257	£7,438	£7,624	£36,513
Total Expenses	£7,852	£7,913	£7,965	£8,025	£8,086	£39,841
Profit Before Tax	£-808	£-763	£-708	£-586	£-462	£-3,327
Profit After Tax	£-808	£-763	£-708	£-586	£-462	£-3,327
Change In Property Value	£2	£3,200	£5,712	£7,601	£5,295	£21,810
Net Return	£-807	£2,437	£5,004	£7,015	£4,834	£18,483
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	14%	10%	38%

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