Flat UB7 1 bed 1 bath

Newcombe Rise, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£22,202

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

55%

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	£21,780	£22,107	£22,659	£23,226	£23,923	£113,695
Total Expenses	£17,072	£17,151	£17,249	£17,350	£17,462	£86,285
Profit Before Tax	£4,708	£4,956	£5,410	£5,876	£6,461	£27,410
Profit After Tax	£3,813	£4,014	£4,382	£4,760	£5,233	£22,202
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,816	£4,017	£10,882	£16,362	£20,673	£55,751
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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