Flat
UB7
6 beds
4 baths
Thornton Avenue, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£217,750First YearProfit From Rental Income
£45,438
↗ 21%After 5 Years
Change In Property Value
£67,615
↗ 10%After 5 Years
Return On Investment
52%
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 | £41,820 | £42,447 | £43,508 | £44,596 | £45,934 | £218,306 |
| Total Expenses | £32,169 | £32,278 | £32,427 | £32,580 | £32,756 | £162,210 |
| Profit Before Tax | £9,651 | £10,169 | £11,082 | £12,017 | £13,178 | £56,097 |
| Profit After Tax | £7,817 | £8,237 | £8,976 | £9,733 | £10,674 | £45,438 |
| Change In Property Value | £7 | £7 | £13,100 | £23,384 | £31,117 | £67,615 |
| Net Return | £7,824 | £8,244 | £22,076 | £33,117 | £41,792 | £113,053 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change