Flat
UB7
1 bed
1 bath
Park Lodge Avenue, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£99,800First YearProfit From Rental Income
£2,971
↗ 3%After 5 Years
Change In Property Value
£43,348
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,992 | £14,202 | £14,415 | £14,775 | £15,145 | £72,529 |
| Total Expenses | £13,631 | £13,702 | £13,764 | £13,842 | £13,922 | £68,860 |
| Profit Before Tax | £361 | £500 | £651 | £933 | £1,223 | £3,668 |
| Profit After Tax | £293 | £405 | £527 | £756 | £991 | £2,971 |
| Change In Property Value | £3 | £6,360 | £11,353 | £15,107 | £10,525 | £43,348 |
| Net Return | £296 | £6,765 | £11,880 | £15,863 | £11,515 | £46,319 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change