Flat
UB7
1 bed
1 bath
Wintergreen Boulevard, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£13,421
↗ 17%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
51%
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 | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £14,048 | £14,121 | £14,207 | £14,296 | £14,394 | £71,066 |
| Profit Before Tax | £2,740 | £2,919 | £3,258 | £3,606 | £4,046 | £16,569 |
| Profit After Tax | £2,219 | £2,364 | £2,639 | £2,921 | £3,277 | £13,421 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £2,222 | £2,367 | £7,839 | £12,203 | £15,629 | £40,261 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change