Flat
UB7
2 beds
2 baths
Clovelly Court, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£3,778
↗ 4%After 5 Years
Change In Property Value
£46,347
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,964 | £15,188 | £15,416 | £15,802 | £16,197 | £77,567 |
| Total Expenses | £14,436 | £14,508 | £14,572 | £14,652 | £14,735 | £72,904 |
| Profit Before Tax | £528 | £680 | £844 | £1,149 | £1,462 | £4,664 |
| Profit After Tax | £428 | £551 | £684 | £931 | £1,184 | £3,778 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £431 | £7,351 | £12,822 | £17,083 | £12,437 | £50,124 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change