Flat UB7 2 beds 1 bath

2 Wintergreen Boulevard, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£-9,182

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£34,994

↗ 10%After 5 Years

Return On Investment

24%

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	£14,916	£15,140	£15,518	£15,906	£16,383	£77,864
Total Expenses	£17,241	£17,317	£17,404	£17,493	£17,590	£87,045
Profit Before Tax	£-2,325	£-2,177	£-1,886	£-1,587	£-1,207	£-9,182
Profit After Tax	£-2,325	£-2,177	£-1,886	£-1,587	£-1,207	£-9,182
Change In Property Value	£3	£3	£6,780	£12,103	£16,105	£34,994
Net Return	£-2,322	£-2,174	£4,894	£10,516	£14,898	£25,813
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

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