Flat
UB7
1 bed
1 bath
Whitethorn Avenue, West Drayton, Greater London UB7
London, England · UB7
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-1,126
↘ -2%After 5 Years
Change In Property Value
£28,626
↗ 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 | £9,240 | £9,379 | £9,519 | £9,757 | £10,001 | £47,896 |
| Total Expenses | £9,681 | £9,745 | £9,800 | £9,865 | £9,932 | £49,023 |
| Profit Before Tax | £-441 | £-366 | £-280 | £-108 | £69 | £-1,126 |
| Profit After Tax | £-441 | £-366 | £-280 | £-108 | £69 | £-1,126 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £-439 | £3,834 | £7,217 | £9,868 | £7,019 | £27,500 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change