Flat UB7 1 bed 1 bath

Bentinck Road, West Drayton, Greater London UB7

London, England · UB7

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£8,960

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£19,613

↗ 10%After 5 Years

Return On Investment

49%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,798	£10,863	£10,938	£11,015	£11,098	£54,712
Profit Before Tax	£1,802	£1,926	£2,171	£2,422	£2,742	£11,062
Profit After Tax	£1,459	£1,560	£1,758	£1,962	£2,221	£8,960
Change In Property Value	£2	£2	£3,800	£6,783	£9,026	£19,613
Net Return	£1,461	£1,562	£5,558	£8,745	£11,247	£28,573
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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