Flat
UB7
3 beds
1 bath
Union Wharf, Bentinck, West Drayton, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-7,838
↘ -8%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,644 | £13,849 | £14,195 | £14,550 | £14,986 | £71,224 |
| Total Expenses | £15,664 | £15,730 | £15,808 | £15,887 | £15,973 | £79,062 |
| Profit Before Tax | £-2,020 | £-1,881 | £-1,613 | £-1,337 | £-987 | £-7,838 |
| Profit After Tax | £-2,020 | £-1,881 | £-1,613 | £-1,337 | £-987 | £-7,838 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-2,017 | £-1,878 | £4,587 | £9,730 | £13,740 | £24,163 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change