Flat UB7 2 beds 2 baths

Constabulary Close, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£5,186

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£51,799

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,716	£16,967	£17,221	£17,652	£18,093	£86,649
Total Expenses	£15,898	£15,973	£16,040	£16,125	£16,211	£80,247
Profit Before Tax	£818	£994	£1,182	£1,527	£1,882	£6,402
Profit After Tax	£662	£805	£957	£1,237	£1,524	£5,186
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£666	£8,405	£14,523	£19,290	£14,101	£56,985
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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