Flat
UB7
1 bed
1 bath
Albert Road, Yiewsley, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-9,785
↘ -14%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
20%
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 | £10,344 | £10,499 | £10,762 | £11,031 | £11,362 | £53,997 |
| Total Expenses | £12,611 | £12,678 | £12,753 | £12,829 | £12,910 | £63,782 |
| Profit Before Tax | £-2,267 | £-2,179 | £-1,991 | £-1,799 | £-1,549 | £-9,785 |
| Profit After Tax | £-2,267 | £-2,179 | £-1,991 | £-1,799 | £-1,549 | £-9,785 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £-2,265 | £-2,177 | £2,709 | £6,591 | £9,615 | £14,474 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change