Flat
UB7
2 beds
2 baths
Burlington House, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-2,092
↘ -2%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
31%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £14,103 | £14,143 | £14,195 | £14,249 | £14,310 | £70,998 |
| Profit Before Tax | £-903 | £-745 | £-462 | £-172 | £189 | £-2,092 |
| Profit After Tax | £-903 | £-745 | £-462 | £-172 | £189 | £-2,092 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-900 | £-742 | £5,538 | £10,538 | £14,441 | £28,876 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change