Flat UB7 1 bed 1 bath

Ryeland Close, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£11,098

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£22,194

↗ 10%After 5 Years

Return On Investment

51%

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	£13,884	£14,092	£14,445	£14,806	£15,250	£72,476
Total Expenses	£11,619	£11,678	£11,750	£11,824	£11,904	£58,775
Profit Before Tax	£2,265	£2,414	£2,694	£2,982	£3,346	£13,701
Profit After Tax	£1,835	£1,955	£2,182	£2,415	£2,710	£11,098
Change In Property Value	£2	£2	£4,300	£7,676	£10,214	£22,194
Net Return	£1,837	£1,957	£6,483	£10,091	£12,924	£33,292
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change