Flat UB7 0 beds 1 bath

Hampstead House, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£-1,330

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£27,944

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,024	£9,159	£9,297	£9,529	£9,767	£46,777
Total Expenses	£9,498	£9,562	£9,617	£9,682	£9,748	£48,106
Profit Before Tax	£-474	£-402	£-320	£-152	£19	£-1,330
Profit After Tax	£-474	£-402	£-320	£-152	£19	£-1,330
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£-472	£3,698	£6,999	£9,586	£6,804	£26,615
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	43%

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