Flat
UB7
1 bed
1 bath
Park Lodge Avenue, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£99,800First YearProfit From Rental Income
£-7,790
↘ -8%After 5 Years
Change In Property Value
£32,827
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,992 | £14,202 | £14,557 | £14,921 | £15,368 | £73,040 |
| Total Expenses | £16,016 | £16,083 | £16,161 | £16,242 | £16,329 | £80,831 |
| Profit Before Tax | £-2,024 | £-1,881 | £-1,604 | £-1,321 | £-961 | £-7,790 |
| Profit After Tax | £-2,024 | £-1,881 | £-1,604 | £-1,321 | £-961 | £-7,790 |
| Change In Property Value | £3 | £3 | £6,360 | £11,353 | £15,107 | £32,827 |
| Net Return | £-2,021 | £-1,878 | £4,756 | £10,032 | £14,147 | £25,036 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change