Semi Detached UB7 6 beds 6 baths

Bellclose Road, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£2,499

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,804	£31,266	£32,048	£32,849	£33,834	£160,801
Total Expenses	£31,353	£31,411	£31,500	£31,591	£31,700	£157,553
Profit Before Tax	£-549	£-145	£548	£1,258	£2,135	£3,248
Profit After Tax	£-549	£-145	£444	£1,019	£1,729	£2,499
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-542	£-138	£14,444	£26,010	£34,984	£74,759
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

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