Flat
UB7
2 beds
2 baths
Admiralty Close, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-8,214
↘ -10%After 5 Years
Change In Property Value
£27,356
↗ 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 | £11,664 | £11,839 | £12,135 | £12,438 | £12,811 | £60,888 |
| Total Expenses | £13,680 | £13,744 | £13,816 | £13,891 | £13,971 | £69,101 |
| Profit Before Tax | £-2,016 | £-1,905 | £-1,681 | £-1,452 | £-1,159 | £-8,214 |
| Profit After Tax | £-2,016 | £-1,905 | £-1,681 | £-1,452 | £-1,159 | £-8,214 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £-2,014 | £-1,902 | £3,619 | £8,008 | £11,430 | £19,142 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 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