Flat
W13
2 beds
2 baths
Luminosity Court, Ealing W13
London, England · W13
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-4,453
↘ -4%After 5 Years
Change In Property Value
£49,755
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,872 | £14,080 | £14,291 | £14,649 | £15,015 | £71,907 |
| Total Expenses | £15,131 | £15,202 | £15,264 | £15,342 | £15,421 | £76,359 |
| Profit Before Tax | £-1,259 | £-1,122 | £-973 | £-693 | £-406 | £-4,453 |
| Profit After Tax | £-1,259 | £-1,122 | £-973 | £-693 | £-406 | £-4,453 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £-1,255 | £6,178 | £12,058 | £16,647 | £11,674 | £45,302 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change