Terraced
UB7
3 beds
1 bath
East Road, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£22,703
↗ 13%After 5 Years
Change In Property Value
£71,565
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,672 | £25,042 | £25,418 | £26,053 | £26,704 | £127,889 |
| Total Expenses | £19,859 | £19,909 | £19,956 | £20,030 | £20,106 | £99,861 |
| Profit Before Tax | £4,813 | £5,133 | £5,461 | £6,023 | £6,598 | £28,029 |
| Profit After Tax | £3,898 | £4,158 | £4,424 | £4,878 | £5,345 | £22,703 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £3,904 | £14,658 | £23,166 | £29,820 | £22,720 | £94,268 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change