Detached UB7 1 bed 1 bath

Newcombe Rise, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£18,157

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,572	£16,821	£17,073	£17,500	£17,937	£85,902
Total Expenses	£12,614	£12,651	£12,687	£12,740	£12,794	£63,487
Profit Before Tax	£3,958	£4,169	£4,386	£4,760	£5,143	£22,415
Profit After Tax	£3,206	£3,377	£3,553	£3,855	£4,166	£18,157
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£3,209	£9,877	£15,155	£19,295	£14,922	£62,459
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	61%

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