Flat
UB7
0 beds
1 bath
West Drayton, Greater London UB7
London, England · UB7
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-2,662
↘ -5%After 5 Years
Change In Property Value
£23,855
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,704 | £7,820 | £7,937 | £8,135 | £8,339 | £39,934 |
| Total Expenses | £8,401 | £8,463 | £8,515 | £8,577 | £8,640 | £42,596 |
| Profit Before Tax | £-697 | £-643 | £-578 | £-442 | £-301 | £-2,662 |
| Profit After Tax | £-697 | £-643 | £-578 | £-442 | £-301 | £-2,662 |
| Change In Property Value | £2 | £3,500 | £6,248 | £8,314 | £5,792 | £23,855 |
| Net Return | £-695 | £2,857 | £5,669 | £7,872 | £5,491 | £21,193 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change