Terraced
UB7
3 beds
1 bath
Lavender Rise, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£6,150
↗ 4%After 5 Years
Change In Property Value
£46,969
↗ 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 | £21,384 | £21,705 | £22,247 | £22,804 | £23,488 | £111,627 |
| Total Expenses | £20,691 | £20,734 | £20,799 | £20,866 | £20,945 | £104,034 |
| Profit Before Tax | £693 | £971 | £1,448 | £1,938 | £2,543 | £7,593 |
| Profit After Tax | £562 | £786 | £1,173 | £1,570 | £2,060 | £6,150 |
| Change In Property Value | £5 | £5 | £9,100 | £16,244 | £21,616 | £46,969 |
| Net Return | £566 | £791 | £10,273 | £17,814 | £23,676 | £53,119 |
| 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