Flat
UB7
0 beds
0 baths
Boxwood Close, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£51,400First YearProfit From Rental Income
£-9,042
↘ -18%After 5 Years
Change In Property Value
£17,342
↗ 10%After 5 Years
Return On Investment
16%
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 | £7,392 | £7,503 | £7,690 | £7,883 | £8,119 | £38,587 |
| Total Expenses | £9,405 | £9,462 | £9,523 | £9,587 | £9,653 | £47,629 |
| Profit Before Tax | £-2,013 | £-1,959 | £-1,833 | £-1,704 | £-1,534 | £-9,042 |
| Profit After Tax | £-2,013 | £-1,959 | £-1,833 | £-1,704 | £-1,534 | £-9,042 |
| Change In Property Value | £2 | £2 | £3,360 | £5,998 | £7,981 | £17,342 |
| Net Return | £-2,011 | £-1,957 | £1,527 | £4,294 | £6,448 | £8,301 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change