Flat
UB7
3 beds
2 baths
Garnet Place, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£15,079
↗ 10%After 5 Years
Change In Property Value
£50,066
↗ 10%After 5 Years
Return On Investment
41%
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 | £26,664 | £27,064 | £27,741 | £28,434 | £29,287 | £139,190 |
| Total Expenses | £23,909 | £23,995 | £24,105 | £24,219 | £24,347 | £120,574 |
| Profit Before Tax | £2,755 | £3,069 | £3,635 | £4,215 | £4,941 | £18,616 |
| Profit After Tax | £2,232 | £2,486 | £2,944 | £3,415 | £4,002 | £15,079 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £2,237 | £2,491 | £12,645 | £20,729 | £27,043 | £65,144 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change