Flat
UB7
1 bed
1 bath
Ryeland Close, Yiewsley, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-7,102
↘ -11%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
23%
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 | £9,456 | £9,598 | £9,838 | £10,084 | £10,386 | £49,362 |
| Total Expenses | £11,176 | £11,229 | £11,290 | £11,351 | £11,418 | £56,464 |
| Profit Before Tax | £-1,720 | £-1,631 | £-1,452 | £-1,268 | £-1,032 | £-7,102 |
| Profit After Tax | £-1,720 | £-1,631 | £-1,452 | £-1,268 | £-1,032 | £-7,102 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-1,718 | £-1,629 | £2,848 | £6,408 | £9,182 | £15,092 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change