Flat
UB7
0 beds
1 bath
Boxwood Close, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£51,400First YearProfit From Rental Income
£-415
↘ -1%After 5 Years
Change In Property Value
£17,342
↗ 10%After 5 Years
Return On Investment
33%
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 | £9,240 | £9,379 | £9,613 | £9,853 | £10,149 | £48,234 |
| Total Expenses | £9,589 | £9,649 | £9,716 | £9,784 | £9,856 | £48,594 |
| Profit Before Tax | £-349 | £-271 | £-103 | £70 | £293 | £-360 |
| Profit After Tax | £-349 | £-271 | £-103 | £70 | £238 | £-415 |
| Change In Property Value | £2 | £2 | £3,360 | £5,998 | £7,981 | £17,342 |
| Net Return | £-348 | £-269 | £3,257 | £6,068 | £8,219 | £16,927 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change