Flat UB7 0 beds 1 bath

2 Spring Promenade, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£11,687

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

53%

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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£10,482	£10,530	£10,590	£10,651	£10,719	£52,974
Profit Before Tax	£2,430	£2,575	£2,843	£3,118	£3,463	£14,429
Profit After Tax	£1,968	£2,086	£2,303	£2,525	£2,805	£11,687
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,970	£2,088	£6,303	£9,666	£12,306	£32,333
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	53%

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