Terraced
UB7
1 bed
1 bath
Newcombe Rise, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£4,254
↗ 4%After 5 Years
Change In Property Value
£36,130
↗ 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 | £16,452 | £16,699 | £17,116 | £17,544 | £18,070 | £85,882 |
| Total Expenses | £16,031 | £16,068 | £16,120 | £16,174 | £16,237 | £80,630 |
| Profit Before Tax | £421 | £631 | £996 | £1,370 | £1,833 | £5,251 |
| Profit After Tax | £341 | £511 | £807 | £1,110 | £1,485 | £4,254 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £344 | £515 | £7,807 | £13,605 | £18,113 | £40,384 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change