Flat
UB7
0 beds
0 baths
Heathrow Airport, Hatch Lane, Heathrow, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£7,000First YearProfit From Rental Income
£-9,580
↘ -137%After 5 Years
Change In Property Value
£2,726
↗ 14%After 5 Years
Return On Investment
-98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £876 | £889 | £902 | £925 | £948 | £4,541 |
| Total Expenses | £2,731 | £2,782 | £2,825 | £2,869 | £2,914 | £14,121 |
| Profit Before Tax | £-1,855 | £-1,893 | £-1,922 | £-1,944 | £-1,966 | £-9,580 |
| Profit After Tax | £-1,855 | £-1,893 | £-1,922 | £-1,944 | £-1,966 | £-9,580 |
| Change In Property Value | £0 | £400 | £714 | £950 | £662 | £2,726 |
| Net Return | £-1,855 | £-1,493 | £-1,208 | £-994 | £-1,304 | £-6,854 |
| Return From Rental Income (%) | -27% | -27% | -27% | -28% | -28% | -137% |
| Total Net Return (%) | -26% | -21% | -17% | -14% | -19% | -98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change