Flat
UB7
1 bed
1 bath
High Street, Yiewsley, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£18,927
↗ 22%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
56%
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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £13,744 | £13,795 | £13,862 | £13,932 | £14,011 | £69,343 |
| Profit Before Tax | £4,016 | £4,232 | £4,615 | £5,007 | £5,496 | £23,366 |
| Profit After Tax | £3,253 | £3,428 | £3,738 | £4,056 | £4,452 | £18,927 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £3,256 | £3,431 | £9,238 | £13,874 | £17,516 | £47,314 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 21% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change