Flat UB7 1 bed 1 bath

Park Lodge Avenue, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-1,589

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£27,263

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,928	£9,062	£9,288	£9,521	£45,595
Total Expenses	£9,315	£9,378	£9,432	£9,497	£9,563	£47,184
Profit Before Tax	£-519	£-450	£-370	£-208	£-42	£-1,589
Profit After Tax	£-519	£-450	£-370	£-208	£-42	£-1,589
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£-517	£3,550	£6,770	£9,293	£6,577	£25,674
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	11%	42%

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