Flat
UB7
1 bed
1 bath
29 Park Lodge Avenue, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£34,750First YearProfit From Rental Income
£-3,726
↘ -11%After 5 Years
Change In Property Value
£11,613
↗ 10%After 5 Years
Return On Investment
23%
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 | £6,180 | £6,273 | £6,430 | £6,590 | £6,788 | £32,260 |
| Total Expenses | £7,081 | £7,137 | £7,195 | £7,255 | £7,318 | £35,987 |
| Profit Before Tax | £-901 | £-864 | £-766 | £-665 | £-530 | £-3,726 |
| Profit After Tax | £-901 | £-864 | £-766 | £-665 | £-530 | £-3,726 |
| Change In Property Value | £1 | £1 | £2,250 | £4,016 | £5,345 | £11,613 |
| Net Return | £-900 | £-863 | £1,484 | £3,351 | £4,815 | £7,887 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change