Terraced
UB7
2 beds
1 bath
Wimpole Road, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£18,214
↗ 13%After 5 Years
Change In Property Value
£58,615
↗ 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 | £20,208 | £20,511 | £20,819 | £21,339 | £21,873 | £104,750 |
| Total Expenses | £16,356 | £16,399 | £16,440 | £16,502 | £16,566 | £82,264 |
| Profit Before Tax | £3,852 | £4,112 | £4,379 | £4,837 | £5,306 | £22,486 |
| Profit After Tax | £3,120 | £3,331 | £3,547 | £3,918 | £4,298 | £18,214 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £3,124 | £11,931 | £18,898 | £24,346 | £18,530 | £76,829 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 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