Terraced UB7 1 bed 1 bath

Ryeland Close, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£2,879

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

37%

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	£12,924	£13,118	£13,446	£13,782	£14,195	£67,465
Total Expenses	£12,703	£12,734	£12,777	£12,822	£12,874	£63,910
Profit Before Tax	£221	£384	£668	£960	£1,321	£3,555
Profit After Tax	£179	£311	£541	£778	£1,070	£2,879
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£182	£314	£6,041	£10,595	£14,135	£31,267
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	13%	17%	37%

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