Flat UB7 2 beds 1 bath

Sipson Way, Sipson, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£19,506

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

57%

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	£13,607	£13,654	£13,719	£13,786	£13,862	£68,628
Profit Before Tax	£4,153	£4,372	£4,758	£5,153	£5,645	£24,082
Profit After Tax	£3,364	£3,541	£3,854	£4,174	£4,573	£19,506
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£3,367	£3,544	£9,354	£13,992	£17,637	£47,894
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	17%	21%	57%

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