Flat
UB7
0 beds
1 bath
2 Spring Promenade, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-504
↘ -1%After 5 Years
Change In Property Value
£30,671
↗ 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 | £9,900 | £10,048 | £10,199 | £10,454 | £10,716 | £51,318 |
| Total Expenses | £10,229 | £10,294 | £10,350 | £10,418 | £10,486 | £51,778 |
| Profit Before Tax | £-329 | £-246 | £-151 | £37 | £229 | £-460 |
| Profit After Tax | £-329 | £-246 | £-151 | £37 | £186 | £-504 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £-327 | £4,254 | £7,882 | £10,726 | £7,632 | £30,167 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 12% | 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