Flat
UB7
2 beds
2 baths
Thorney Mill Road, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£69,400First YearProfit From Rental Income
£-8,541
↘ -12%After 5 Years
Change In Property Value
£23,536
↗ 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 | £10,032 | £10,182 | £10,437 | £10,698 | £11,019 | £52,368 |
| Total Expenses | £12,049 | £12,110 | £12,179 | £12,249 | £12,323 | £60,910 |
| Profit Before Tax | £-2,017 | £-1,928 | £-1,742 | £-1,551 | £-1,304 | £-8,541 |
| Profit After Tax | £-2,017 | £-1,928 | £-1,742 | £-1,551 | £-1,304 | £-8,541 |
| Change In Property Value | £2 | £2 | £4,560 | £8,140 | £10,832 | £23,536 |
| Net Return | £-2,015 | £-1,925 | £2,819 | £6,589 | £9,527 | £14,995 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 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