Flat UB7 1 bed 1 bath

Kirk House, 97 High Street, West Drayton, Greater London UB7

London, England · UB7

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£18,322

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£13,887	£13,941	£14,012	£14,084	£14,167	£70,090
Profit Before Tax	£3,873	£4,086	£4,465	£4,855	£5,341	£22,620
Profit After Tax	£3,137	£3,309	£3,617	£3,932	£4,326	£18,322
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£3,140	£3,312	£9,117	£13,750	£17,390	£46,710
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	21%	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