Flat
UB7
6 beds
4 baths
Thornton Avenue, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£46,252
↗ 21%After 5 Years
Change In Property Value
£68,647
↗ 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 | £42,456 | £43,093 | £44,170 | £45,274 | £46,633 | £221,626 |
| Total Expenses | £32,629 | £32,739 | £32,890 | £33,044 | £33,223 | £164,525 |
| Profit Before Tax | £9,827 | £10,354 | £11,280 | £12,230 | £13,410 | £57,101 |
| Profit After Tax | £7,959 | £8,386 | £9,137 | £9,907 | £10,862 | £46,252 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £7,966 | £8,393 | £22,437 | £33,647 | £42,455 | £114,899 |
| 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