Flat
UB7
1 bed
1 bath
32 High Street, Yiewsley, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-664
↘ -1%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,684 | £9,829 | £9,977 | £10,226 | £10,482 | £50,198 |
| Total Expenses | £10,047 | £10,111 | £10,167 | £10,234 | £10,302 | £50,862 |
| Profit Before Tax | £-363 | £-282 | £-190 | £-8 | £180 | £-664 |
| Profit After Tax | £-363 | £-282 | £-190 | £-8 | £180 | £-664 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £-361 | £4,118 | £7,664 | £10,444 | £7,461 | £29,325 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change