Detached UB7 4 beds 3 baths

Albert Road, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£10,523

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 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	£27,600	£28,014	£28,714	£29,432	£30,315	£144,076
Total Expenses	£26,073	£26,126	£26,207	£26,290	£26,389	£131,084
Profit Before Tax	£1,527	£1,888	£2,508	£3,143	£3,927	£12,992
Profit After Tax	£1,237	£1,529	£2,031	£2,546	£3,181	£10,523
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£1,243	£1,535	£13,531	£23,073	£30,497	£69,880
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	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