Flat
W13
0 beds
1 bath
Somerset Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-5,127
↘ -5%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,348 | £12,533 | £12,721 | £13,039 | £13,365 | £64,007 |
| Total Expenses | £13,692 | £13,760 | £13,820 | £13,894 | £13,969 | £69,134 |
| Profit Before Tax | £-1,344 | £-1,227 | £-1,099 | £-854 | £-604 | £-5,127 |
| Profit After Tax | £-1,344 | £-1,227 | £-1,099 | £-854 | £-604 | £-5,127 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £-1,340 | £5,273 | £10,504 | £14,585 | £10,153 | £39,175 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change