Flat UB7 1 bed 1 bath

32 High Street, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-8,589

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,684	£9,829	£10,075	£10,327	£10,637	£50,552
Total Expenses	£11,697	£11,757	£11,825	£11,894	£11,968	£59,141
Profit Before Tax	£-2,013	£-1,928	£-1,750	£-1,567	£-1,331	£-8,589
Profit After Tax	£-2,013	£-1,928	£-1,750	£-1,567	£-1,331	£-8,589
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£-2,011	£-1,926	£2,650	£6,287	£9,121	£14,121
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	14%	21%

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