Flat UB7 4 beds 3 baths

Wraysbury Drive, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£11,329

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,204	£24,567	£24,936	£25,559	£26,198	£125,464
Total Expenses	£22,117	£22,203	£22,281	£22,385	£22,492	£111,477
Profit Before Tax	£2,087	£2,364	£2,655	£3,174	£3,706	£13,987
Profit After Tax	£1,691	£1,915	£2,150	£2,571	£3,002	£11,329
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£1,696	£12,915	£21,786	£28,700	£21,205	£86,302
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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