Terraced
UB7
3 beds
1 bath
Keats Way, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£161,732First YearProfit From Rental Income
£16,262
↗ 10%After 5 Years
Change In Property Value
£51,093
↗ 10%After 5 Years
Return On Investment
42%
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 | £25,728 | £26,114 | £26,767 | £27,436 | £28,259 | £134,304 |
| Total Expenses | £22,710 | £22,760 | £22,836 | £22,914 | £23,007 | £114,227 |
| Profit Before Tax | £3,018 | £3,354 | £3,931 | £4,522 | £5,252 | £20,077 |
| Profit After Tax | £2,445 | £2,717 | £3,184 | £3,663 | £4,254 | £16,262 |
| Change In Property Value | £5 | £5 | £9,899 | £17,670 | £23,514 | £51,093 |
| Net Return | £2,450 | £2,722 | £13,083 | £21,333 | £27,768 | £67,355 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change