Flat UB7 1 bed 1 bath

Bentinck Road, West Drayton, Greater London UB7

London, England · UB7

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-1,996

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£25,900

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,364	£8,489	£8,617	£8,832	£9,053	£43,356
Total Expenses	£8,950	£9,012	£9,066	£9,129	£9,194	£45,351
Profit Before Tax	£-586	£-523	£-449	£-297	£-141	£-1,996
Profit After Tax	£-586	£-523	£-449	£-297	£-141	£-1,996
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£-584	£3,277	£6,334	£8,729	£6,147	£23,904
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	11%	41%

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