Detached UB7 4 beds 2 baths

Harmondsworth Lane, Sipson, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£38,474

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,156	£33,653	£34,158	£35,012	£35,887	£171,867
Total Expenses	£24,729	£24,792	£24,852	£24,948	£25,046	£124,368
Profit Before Tax	£8,427	£8,862	£9,306	£10,064	£10,841	£47,499
Profit After Tax	£6,826	£7,178	£7,538	£8,152	£8,781	£38,474
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£6,832	£20,178	£30,743	£39,031	£30,294	£127,078
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

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