Flat UB7 1 bed 1 bath

Portage Place, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£35,200First Year

Profit From Rental Income

After 5 Years

£-5,388

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£15,540

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,016	£5,091	£5,168	£5,297	£5,429	£26,001
Total Expenses	£6,170	£6,227	£6,276	£6,330	£6,386	£31,389
Profit Before Tax	£-1,154	£-1,136	£-1,108	£-1,034	£-957	£-5,388
Profit After Tax	£-1,154	£-1,136	£-1,108	£-1,034	£-957	£-5,388
Change In Property Value	£1	£2,280	£4,070	£5,416	£3,773	£15,540
Net Return	£-1,152	£1,144	£2,962	£4,382	£2,816	£10,152
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	8%	12%	8%	29%

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