Flat
UB7
1 bed
1 bath
Garnet Place, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£9,329
↗ 11%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
45%
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 | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £15,348 | £15,446 | £15,556 | £15,669 | £15,790 | £77,809 |
| Profit Before Tax | £1,764 | £1,923 | £2,247 | £2,579 | £3,005 | £11,518 |
| Profit After Tax | £1,429 | £1,558 | £1,820 | £2,089 | £2,434 | £9,329 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £1,431 | £1,560 | £7,120 | £11,550 | £15,024 | £36,685 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change