Flat
UB7
1 bed
1 bath
Gurnard Close, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-8,543
↘ -12%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,116 | £10,268 | £10,524 | £10,788 | £11,111 | £52,807 |
| Total Expenses | £12,137 | £12,198 | £12,267 | £12,337 | £12,412 | £61,350 |
| Profit Before Tax | £-2,021 | £-1,930 | £-1,742 | £-1,549 | £-1,301 | £-8,543 |
| Profit After Tax | £-2,021 | £-1,930 | £-1,742 | £-1,549 | £-1,301 | £-8,543 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-2,019 | £-1,928 | £2,858 | £6,662 | £9,626 | £15,199 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change