Terraced UB7 3 beds 1 bath

East Road, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£7,415

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,672	£25,042	£25,668	£26,310	£27,099	£128,791
Total Expenses	£23,797	£23,845	£23,918	£23,994	£24,083	£119,637
Profit Before Tax	£875	£1,197	£1,750	£2,316	£3,016	£9,154
Profit After Tax	£709	£970	£1,417	£1,876	£2,443	£7,415
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£714	£975	£11,917	£20,619	£27,384	£61,610
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change