Terraced
UB7
2 beds
1 bath
Trout Road, Yiewsley, West Drayton, Middlesex UB7
London, England · UB7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£16,818
↗ 13%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,804 | £19,086 | £19,372 | £19,857 | £20,353 | £97,472 |
| Total Expenses | £15,250 | £15,291 | £15,330 | £15,389 | £15,449 | £76,710 |
| Profit Before Tax | £3,554 | £3,795 | £4,042 | £4,468 | £4,904 | £20,763 |
| Profit After Tax | £2,878 | £3,074 | £3,274 | £3,619 | £3,972 | £16,818 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £2,882 | £11,074 | £17,554 | £22,622 | £17,211 | £71,343 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change