Flat
UB7
5 beds
5 baths
Albert Road, Yiewsley, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£91,572
↗ 71%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
103%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £21,012 | £21,097 | £21,223 | £21,353 | £21,508 | £106,193 |
| Profit Before Tax | £20,988 | £21,533 | £22,472 | £23,435 | £24,624 | £113,052 |
| Profit After Tax | £17,000 | £17,442 | £18,203 | £18,982 | £19,945 | £91,572 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £17,004 | £17,446 | £26,203 | £33,262 | £38,948 | £132,864 |
| Return From Rental Income (%) | 13% | 14% | 14% | 15% | 16% | 71% |
| Total Net Return (%) | 13% | 14% | 20% | 26% | 30% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change