Flat
W13
2 beds
2 baths
Gordon Road, West Ealing W13
London, England · W13
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-2,667
↘ -2%After 5 Years
Change In Property Value
£64,749
↗ 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 | £18,048 | £18,319 | £18,594 | £19,058 | £19,535 | £93,553 |
| Total Expenses | £19,088 | £19,165 | £19,233 | £19,322 | £19,412 | £96,220 |
| Profit Before Tax | £-1,040 | £-846 | £-640 | £-263 | £123 | £-2,667 |
| Profit After Tax | £-1,040 | £-846 | £-640 | £-263 | £123 | £-2,667 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £-1,035 | £8,654 | £16,318 | £22,302 | £15,844 | £62,082 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| 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