Flat
UB7
1 bed
1 bath
Pennyroyal Drive, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-9,632
↘ -11%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
22%
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 | £12,540 | £12,728 | £13,046 | £13,372 | £13,774 | £65,461 |
| Total Expenses | £14,861 | £14,933 | £15,014 | £15,097 | £15,187 | £75,093 |
| Profit Before Tax | £-2,321 | £-2,205 | £-1,968 | £-1,725 | £-1,413 | £-9,632 |
| Profit After Tax | £-2,321 | £-2,205 | £-1,968 | £-1,725 | £-1,413 | £-9,632 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-2,319 | £-2,202 | £3,732 | £8,450 | £12,127 | £19,788 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change