Flat UB7 1 bed 1 bath

Hawthorne Crescent, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£11,497

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£16,517

↗ 10%After 5 Years

Return On Investment

57%

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	£9,548	£9,612	£9,685	£9,760	£9,842	£48,447
Profit Before Tax	£2,452	£2,568	£2,799	£3,036	£3,339	£14,194
Profit After Tax	£1,986	£2,080	£2,267	£2,459	£2,705	£11,497
Change In Property Value	£2	£2	£3,200	£5,712	£7,601	£16,517
Net Return	£1,988	£2,082	£5,467	£8,171	£10,306	£28,014
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
Total Net Return (%)	4%	4%	11%	17%	21%	57%

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