Flat
UB7
1 bed
1 bath
Park Lodge Avenue, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£2,704
↗ 4%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
38%
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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £12,606 | £12,703 | £12,809 | £12,916 | £13,030 | £64,064 |
| Profit Before Tax | £306 | £402 | £625 | £853 | £1,152 | £3,338 |
| Profit After Tax | £248 | £326 | £506 | £691 | £933 | £2,704 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £250 | £328 | £4,506 | £7,831 | £10,435 | £23,349 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change