Flat
UB7
2 beds
1 bath
Hurley House, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£6,658
↗ 8%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
41%
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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £17,297 | £17,420 | £17,556 | £17,695 | £17,842 | £87,810 |
| Profit Before Tax | £1,099 | £1,252 | £1,583 | £1,922 | £2,364 | £8,220 |
| Profit After Tax | £890 | £1,014 | £1,282 | £1,557 | £1,915 | £6,658 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £893 | £1,017 | £6,982 | £11,732 | £15,454 | £36,078 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change