Flat UB7 2 beds 1 bath

Brandville Road, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£6,327

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£31,485

↗ 10%After 5 Years

Return On Investment

40%

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	£16,764	£17,015	£17,441	£17,877	£18,413	£87,510
Total Expenses	£15,777	£15,848	£15,934	£16,021	£16,118	£79,699
Profit Before Tax	£987	£1,167	£1,507	£1,855	£2,296	£7,812
Profit After Tax	£799	£945	£1,221	£1,503	£1,859	£6,327
Change In Property Value	£3	£3	£6,100	£10,889	£14,490	£31,485
Net Return	£802	£948	£7,321	£12,392	£16,349	£37,812
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change