Detached UB7 4 beds 1 bath

Summerhouse Lane, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£19,615

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£33,156	£33,653	£34,495	£35,357	£36,418	£173,079
Total Expenses	£29,604	£29,666	£29,760	£29,858	£29,974	£148,862
Profit Before Tax	£3,552	£3,988	£4,734	£5,499	£6,443	£24,216
Profit After Tax	£2,877	£3,230	£3,835	£4,454	£5,219	£19,615
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£2,883	£3,237	£16,835	£27,660	£36,099	£86,714
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
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