Flat
W13
1 bed
1 bath
Dundee House, 127 West Ealing W13
London, England · W13
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-2,302
↘ -1%After 5 Years
Change In Property Value
£67,475
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,816 | £19,098 | £19,385 | £19,869 | £20,366 | £97,534 |
| Total Expenses | £19,808 | £19,886 | £19,956 | £20,046 | £20,139 | £99,836 |
| Profit Before Tax | £-992 | £-788 | £-571 | £-177 | £227 | £-2,302 |
| Profit After Tax | £-992 | £-788 | £-571 | £-177 | £227 | £-2,302 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £-987 | £9,112 | £17,100 | £23,339 | £16,610 | £65,174 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 14% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change