Flat
UB7
2 beds
2 baths
Millstream House, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-2,224
↘ -5%After 5 Years
Change In Property Value
£14,968
↗ 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 | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £8,540 | £8,598 | £8,661 | £8,725 | £8,793 | £43,317 |
| Profit Before Tax | £-668 | £-608 | £-471 | £-331 | £-147 | £-2,224 |
| Profit After Tax | £-668 | £-608 | £-471 | £-331 | £-147 | £-2,224 |
| Change In Property Value | £1 | £1 | £2,900 | £5,177 | £6,889 | £14,968 |
| Net Return | £-667 | £-606 | £2,429 | £4,846 | £6,742 | £12,744 |
| Return From Rental Income (%) | -2% | -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