Flat
UB7
0 beds
1 bath
Tavistock Road, Yiewsley, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-2,078
↘ -5%After 5 Years
Change In Property Value
£14,452
↗ 10%After 5 Years
Return On Investment
29%
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 | £7,692 | £7,807 | £8,003 | £8,203 | £8,449 | £40,153 |
| Total Expenses | £8,324 | £8,381 | £8,444 | £8,508 | £8,575 | £42,231 |
| Profit Before Tax | £-632 | £-574 | £-441 | £-305 | £-126 | £-2,078 |
| Profit After Tax | £-632 | £-574 | £-441 | £-305 | £-126 | £-2,078 |
| Change In Property Value | £1 | £1 | £2,800 | £4,998 | £6,651 | £14,452 |
| Net Return | £-630 | £-572 | £2,359 | £4,693 | £6,525 | £12,374 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change