Flat
UB7
2 beds
1 bath
Sipson Way, Sipson, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-8,168
↘ -10%After 5 Years
Change In Property Value
£28,388
↗ 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 | £12,096 | £12,277 | £12,584 | £12,899 | £13,286 | £63,143 |
| Total Expenses | £14,120 | £14,184 | £14,258 | £14,333 | £14,415 | £71,311 |
| Profit Before Tax | £-2,024 | £-1,907 | £-1,674 | £-1,434 | £-1,129 | £-8,168 |
| Profit After Tax | £-2,024 | £-1,907 | £-1,674 | £-1,434 | £-1,129 | £-8,168 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-2,021 | £-1,904 | £3,826 | £8,383 | £11,936 | £20,220 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| 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