Terraced
UB7
3 beds
1 bath
Keats Way, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£161,732First YearProfit From Rental Income
£6,901
↗ 4%After 5 Years
Change In Property Value
£51,093
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,268 | £23,617 | £24,207 | £24,813 | £25,557 | £121,462 |
| Total Expenses | £22,464 | £22,510 | £22,580 | £22,652 | £22,737 | £112,943 |
| Profit Before Tax | £804 | £1,107 | £1,627 | £2,161 | £2,820 | £8,519 |
| Profit After Tax | £651 | £896 | £1,318 | £1,750 | £2,284 | £6,901 |
| Change In Property Value | £5 | £5 | £9,899 | £17,670 | £23,514 | £51,093 |
| Net Return | £656 | £901 | £11,217 | £19,420 | £25,798 | £57,994 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change