Flat UB7 1 bed 1 bath

Tavistock Road, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£11,175

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

50%

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	£14,532	£14,750	£15,119	£15,497	£15,962	£75,859
Total Expenses	£12,265	£12,330	£12,408	£12,487	£12,573	£62,063
Profit Before Tax	£2,267	£2,420	£2,711	£3,010	£3,388	£13,796
Profit After Tax	£1,836	£1,960	£2,196	£2,438	£2,744	£11,175
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,838	£1,962	£6,696	£10,471	£13,434	£34,401
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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