Flat
UB7
2 beds
2 baths
Croxley Court, Garnet Place, West Drayton, London UB7
London, England · UB7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-19,030
↘ -17%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
15%
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 | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £19,626 | £19,746 | £19,875 | £20,007 | £20,146 | £99,399 |
| Profit Before Tax | £-4,230 | £-4,119 | £-3,857 | £-3,589 | £-3,235 | £-19,030 |
| Profit After Tax | £-4,230 | £-4,119 | £-3,857 | £-3,589 | £-3,235 | £-19,030 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-4,226 | £-4,115 | £3,143 | £8,906 | £13,392 | £17,100 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change