Flat
UB7
0 beds
0 baths
Boxwood Close, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-8,942
↘ -16%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,920 | £8,039 | £8,240 | £8,446 | £8,699 | £41,343 |
| Total Expenses | £9,934 | £9,991 | £10,054 | £10,119 | £10,187 | £50,285 |
| Profit Before Tax | £-2,014 | £-1,953 | £-1,815 | £-1,673 | £-1,488 | £-8,942 |
| Profit After Tax | £-2,014 | £-1,953 | £-1,815 | £-1,673 | £-1,488 | £-8,942 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £-2,012 | £-1,951 | £1,785 | £4,753 | £7,064 | £9,639 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change