Detached
UB7
4 beds
3 baths
Albert Road, Yiewsley, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£17,099
↗ 9%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,328 | £29,768 | £30,512 | £31,275 | £32,213 | £153,096 |
| Total Expenses | £26,246 | £26,301 | £26,387 | £26,474 | £26,578 | £131,986 |
| Profit Before Tax | £3,082 | £3,467 | £4,126 | £4,801 | £5,635 | £21,110 |
| Profit After Tax | £2,496 | £2,808 | £3,342 | £3,889 | £4,564 | £17,099 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £2,502 | £2,814 | £14,842 | £24,417 | £31,881 | £76,456 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change