Flat
UB7
0 beds
1 bath
2 Spring Promenade, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-4,904
↘ -8%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
26%
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 | £8,796 | £8,928 | £9,151 | £9,380 | £9,661 | £45,916 |
| Total Expenses | £10,070 | £10,112 | £10,161 | £10,211 | £10,266 | £50,820 |
| Profit Before Tax | £-1,274 | £-1,184 | £-1,010 | £-831 | £-605 | £-4,904 |
| Profit After Tax | £-1,274 | £-1,184 | £-1,010 | £-831 | £-605 | £-4,904 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-1,272 | £-1,182 | £2,990 | £6,309 | £8,897 | £15,742 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change