Flat
UB7
2 beds
2 baths
Constabulary Close, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-7,292
↘ -6%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,716 | £16,967 | £17,391 | £17,826 | £18,360 | £87,260 |
| Total Expenses | £18,748 | £18,819 | £18,905 | £18,992 | £19,088 | £94,552 |
| Profit Before Tax | £-2,032 | £-1,852 | £-1,514 | £-1,166 | £-728 | £-7,292 |
| Profit After Tax | £-2,032 | £-1,852 | £-1,514 | £-1,166 | £-728 | £-7,292 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-2,028 | £-1,849 | £6,087 | £12,400 | £17,325 | £31,935 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change