Flat UB7 2 beds 1 bath

Knowles Close, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£1,245

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£36,805

↗ 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	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£11,875	£11,943	£12,002	£12,075	£12,149	£60,044
Profit Before Tax	£5	£115	£237	£470	£710	£1,537
Profit After Tax	£4	£93	£192	£381	£575	£1,245
Change In Property Value	£3	£5,400	£9,639	£12,827	£8,936	£36,805
Net Return	£7	£5,493	£9,831	£13,208	£9,511	£38,050
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	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