Flat UB7 2 beds 2 baths

Wintergreen Boulevard, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£2,863

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£42,939

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£13,521	£13,592	£13,654	£13,732	£13,811	£68,309
Profit Before Tax	£339	£476	£625	£904	£1,191	£3,535
Profit After Tax	£274	£386	£506	£733	£965	£2,863
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£278	£6,686	£11,752	£15,697	£11,390	£45,802
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	46%

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