Flat
UB7
3 beds
2 baths
Quoin House, Trout Road, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£-2,108
↘ -3%After 5 Years
Change In Property Value
£26,736
↗ 10%After 5 Years
Return On Investment
31%
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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £12,237 | £12,273 | £12,319 | £12,367 | £12,421 | £61,617 |
| Profit Before Tax | £-837 | £-702 | £-459 | £-210 | £100 | £-2,108 |
| Profit After Tax | £-837 | £-702 | £-459 | £-210 | £100 | £-2,108 |
| Change In Property Value | £3 | £3 | £5,180 | £9,246 | £12,304 | £26,736 |
| Net Return | £-834 | £-699 | £4,721 | £9,036 | £12,405 | £24,629 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change