Flat UB7 1 bed 1 bath

Hawthorne Crescent, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£-8,418

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,776	£10,938	£11,211	£11,491	£11,836	£56,252
Total Expenses	£12,798	£12,860	£12,930	£13,002	£13,079	£64,670
Profit Before Tax	£-2,022	£-1,922	£-1,719	£-1,511	£-1,243	£-8,418
Profit After Tax	£-2,022	£-1,922	£-1,719	£-1,511	£-1,243	£-8,418
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£-2,020	£-1,920	£3,181	£7,236	£10,396	£16,873
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-3%	4%	10%	14%	23%

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