Flat
UB7
1 bed
1 bath
Hawthorne Crescent, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£279
↗ 0%After 5 Years
Change In Property Value
£33,397
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,776 | £10,938 | £11,102 | £11,379 | £11,664 | £55,858 |
| Total Expenses | £10,960 | £11,027 | £11,084 | £11,154 | £11,225 | £55,450 |
| Profit Before Tax | £-184 | £-89 | £18 | £226 | £439 | £409 |
| Profit After Tax | £-184 | £-89 | £14 | £183 | £356 | £279 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £-182 | £4,811 | £8,761 | £11,822 | £8,464 | £33,676 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change