Flat UB7 1 bed 1 bath

Porters Way, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£1,620

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£12,324	£12,509	£12,696	£13,014	£13,339	£63,883
Total Expenses	£12,241	£12,310	£12,370	£12,443	£12,518	£61,883
Profit Before Tax	£83	£199	£327	£571	£821	£2,000
Profit After Tax	£67	£161	£265	£462	£665	£1,620
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£70	£5,761	£10,261	£13,764	£9,932	£39,788
Return From Rental Income (%)	0%	0%	0%	1%	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