Flat
UB7
2 beds
2 baths
Clovelly Court, 10 Wintegreen Boulevard, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£-16,924
↘ -16%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
17%
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 | £14,964 | £15,188 | £15,568 | £15,957 | £16,436 | £78,114 |
| Total Expenses | £18,774 | £18,883 | £19,003 | £19,125 | £19,253 | £95,039 |
| Profit Before Tax | £-3,810 | £-3,695 | £-3,435 | £-3,167 | £-2,817 | £-16,924 |
| Profit After Tax | £-3,810 | £-3,695 | £-3,435 | £-3,167 | £-2,817 | £-16,924 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £-3,807 | £-3,692 | £3,365 | £8,971 | £13,335 | £18,173 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change