Flat UB7 4 beds 3 baths

Wraysbury Drive, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£43,111

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£26,232	£26,305	£26,414	£26,525	£26,657	£132,133
Profit Before Tax	£9,276	£9,736	£10,528	£11,340	£12,344	£53,224
Profit After Tax	£7,514	£7,886	£8,528	£9,186	£9,999	£43,111
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£7,519	£7,891	£19,528	£28,821	£36,128	£99,887
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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