Flat
UB7
2 beds
2 baths
Clovelly Court, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£16,315
↗ 15%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
48%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £18,310 | £18,403 | £18,515 | £18,630 | £18,755 | £92,613 |
| Profit Before Tax | £3,291 | £3,521 | £3,957 | £4,404 | £4,970 | £20,142 |
| Profit After Tax | £2,665 | £2,852 | £3,205 | £3,568 | £4,025 | £16,315 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £2,669 | £2,855 | £10,005 | £15,706 | £20,178 | £51,413 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change