Flat UB7 2 beds 1 bath

Heathcote Way, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£17,450

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

53%

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	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£15,078	£15,145	£15,229	£15,315	£15,411	£76,178
Profit Before Tax	£3,642	£3,856	£4,247	£4,648	£5,151	£21,543
Profit After Tax	£2,950	£3,123	£3,440	£3,765	£4,172	£17,450
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£2,953	£3,126	£9,240	£14,118	£17,949	£47,386
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	53%

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