Flat UB7 0 beds 1 bath

Hampstead House, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-8,794

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,928	£9,151	£9,380	£9,661	£45,916
Total Expenses	£10,815	£10,874	£10,939	£11,006	£11,077	£54,710
Profit Before Tax	£-2,019	£-1,946	£-1,788	£-1,626	£-1,415	£-8,794
Profit After Tax	£-2,019	£-1,946	£-1,788	£-1,626	£-1,415	£-8,794
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£-2,017	£-1,944	£2,212	£5,514	£8,086	£11,852
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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