Flat
UB7
1 bed
1 bath
Frankswood Avenue, Yiewsley UB7
London, England · UB7
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£970
↗ 2%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
35%
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 | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £10,808 | £10,870 | £10,940 | £11,012 | £11,089 | £54,720 |
| Profit Before Tax | £-92 | £6 | £208 | £415 | £681 | £1,219 |
| Profit After Tax | £-92 | £5 | £169 | £336 | £552 | £970 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £-90 | £7 | £4,069 | £7,298 | £9,816 | £21,099 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change