Flat UB7 1 bed 1 bath

Ryeland Close, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-923

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£29,308

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£9,863	£9,927	£9,983	£10,049	£10,117	£49,939
Profit Before Tax	£-407	£-330	£-241	£-64	£118	£-923
Profit After Tax	£-407	£-330	£-241	£-64	£118	£-923
Change In Property Value	£2	£4,300	£7,676	£10,214	£7,116	£29,308
Net Return	£-405	£3,970	£7,435	£10,150	£7,234	£28,384
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	6%	11%	15%	11%	43%

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