Flat
UB7
2 beds
2 baths
Clovelly Court, 10 Wintegreen Boulevard, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£12,869
↗ 12%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
45%
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 | £21,948 | £22,277 | £22,834 | £23,405 | £24,107 | £114,572 |
| Total Expenses | £19,472 | £19,592 | £19,729 | £19,870 | £20,021 | £98,684 |
| Profit Before Tax | £2,476 | £2,685 | £3,105 | £3,535 | £4,087 | £15,887 |
| Profit After Tax | £2,005 | £2,175 | £2,515 | £2,864 | £3,310 | £12,869 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £2,009 | £2,178 | £9,315 | £15,002 | £19,463 | £47,966 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change