Flat
UB7
3 beds
1 bath
Keats Way, West Drayton, Middlesex UB7
London, England · UB7
View property listing
Initial Investment
£161,732First YearProfit From Rental Income
£27,910
↗ 17%After 5 Years
Change In Property Value
£51,093
↗ 10%After 5 Years
Return On Investment
49%
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 | £30,456 | £30,913 | £31,686 | £32,478 | £33,452 | £158,984 |
| Total Expenses | £24,683 | £24,774 | £24,895 | £25,018 | £25,158 | £124,527 |
| Profit Before Tax | £5,773 | £6,138 | £6,791 | £7,460 | £8,294 | £34,457 |
| Profit After Tax | £4,676 | £4,972 | £5,501 | £6,043 | £6,718 | £27,910 |
| Change In Property Value | £5 | £5 | £9,899 | £17,670 | £23,514 | £51,093 |
| Net Return | £4,681 | £4,977 | £15,400 | £23,713 | £30,232 | £79,003 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change