Flat
UB7
2 beds
2 baths
Park Lodge Avenue, West Drayton, Greater London UB7
London, England · UB7
View property listing
Initial Investment
£89,125First YearProfit From Rental Income
£-8,054
↘ -9%After 5 Years
Change In Property Value
£29,678
↗ 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 | £12,648 | £12,838 | £13,159 | £13,488 | £13,892 | £66,024 |
| Total Expenses | £14,671 | £14,736 | £14,811 | £14,888 | £14,971 | £74,079 |
| Profit Before Tax | £-2,023 | £-1,899 | £-1,653 | £-1,401 | £-1,079 | £-8,054 |
| Profit After Tax | £-2,023 | £-1,899 | £-1,653 | £-1,401 | £-1,079 | £-8,054 |
| Change In Property Value | £3 | £3 | £5,750 | £10,264 | £13,658 | £29,678 |
| Net Return | £-2,020 | £-1,896 | £4,097 | £8,863 | £12,579 | £21,624 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change