Flat
UB7
1 bed
1 bath
Knowles Close, Yiewsley, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£6,677
↗ 12%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
45%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £10,738 | £10,802 | £10,876 | £10,951 | £11,032 | £54,399 |
| Profit Before Tax | £1,262 | £1,378 | £1,609 | £1,846 | £2,149 | £8,243 |
| Profit After Tax | £1,022 | £1,116 | £1,303 | £1,495 | £1,740 | £6,677 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £1,024 | £1,118 | £5,103 | £8,278 | £10,767 | £26,290 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change