Flat
UB7
2 beds
2 baths
Burlington House, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£8,601
↗ 9%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
42%
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 | £20,340 | £20,645 | £21,161 | £21,690 | £22,341 | £106,178 |
| Total Expenses | £18,832 | £18,961 | £19,105 | £19,252 | £19,409 | £95,559 |
| Profit Before Tax | £1,508 | £1,684 | £2,056 | £2,438 | £2,932 | £10,619 |
| Profit After Tax | £1,222 | £1,364 | £1,666 | £1,975 | £2,375 | £8,601 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £1,225 | £1,367 | £7,966 | £13,221 | £17,340 | £41,118 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change