Flat W13 2 beds 1 bath

Argyle Road, Ealing W13

London, England · W13

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£-1,774

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£72,246

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,136	£20,438	£20,745	£21,263	£21,795	£104,377
Total Expenses	£21,066	£21,147	£21,218	£21,312	£21,408	£106,151
Profit Before Tax	£-930	£-709	£-474	£-49	£387	£-1,774
Profit After Tax	£-930	£-709	£-474	£-49	£387	£-1,774
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£-925	£9,892	£18,448	£25,130	£17,928	£70,472
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	6%	11%	14%	10%	41%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change