Flat
UB7
4 beds
1 bath
Colham Avenue, Yiewsley UB7
London, England · UB7
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£50,487
↗ 24%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
55%
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 | £41,880 | £42,508 | £43,571 | £44,660 | £46,000 | £218,619 |
| Total Expenses | £30,985 | £31,094 | £31,243 | £31,396 | £31,572 | £156,290 |
| Profit Before Tax | £10,895 | £11,415 | £12,328 | £13,264 | £14,428 | £62,330 |
| Profit After Tax | £8,825 | £9,246 | £9,986 | £10,744 | £11,686 | £50,487 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £8,831 | £9,252 | £22,486 | £33,057 | £41,379 | £115,005 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change