Flat
UB7
2 beds
1 bath
Hurley House, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-8,066
↘ -9%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,540 | £12,728 | £13,046 | £13,372 | £13,774 | £65,461 |
| Total Expenses | £14,561 | £14,626 | £14,701 | £14,777 | £14,860 | £73,526 |
| Profit Before Tax | £-2,021 | £-1,898 | £-1,655 | £-1,405 | £-1,087 | £-8,066 |
| Profit After Tax | £-2,021 | £-1,898 | £-1,655 | £-1,405 | £-1,087 | £-8,066 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-2,019 | £-1,895 | £4,045 | £8,770 | £12,453 | £21,354 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change