Terraced
UB7
3 beds
1 bath
Admiralty Close, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£152,650First YearProfit From Rental Income
£20,070
↗ 13%After 5 Years
Change In Property Value
£63,931
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,044 | £22,375 | £22,710 | £23,278 | £23,860 | £114,267 |
| Total Expenses | £17,794 | £17,840 | £17,884 | £17,951 | £18,020 | £89,489 |
| Profit Before Tax | £4,250 | £4,535 | £4,826 | £5,327 | £5,840 | £24,778 |
| Profit After Tax | £3,442 | £3,673 | £3,909 | £4,315 | £4,730 | £20,070 |
| Change In Property Value | £5 | £9,380 | £16,743 | £22,281 | £15,522 | £63,931 |
| Net Return | £3,447 | £13,053 | £20,653 | £26,596 | £20,253 | £84,001 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change