Detached W13 4 beds 2 baths

Argyle Road, Ealing W13

London, England · W13

Initial Investment

First Year

£541,850First Year

Profit From Rental Income

After 5 Years

£57,441

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£204,335

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£67,452	£68,464	£69,491	£71,228	£73,009	£349,643
Total Expenses	£55,476	£55,589	£55,702	£55,886	£56,075	£278,728
Profit Before Tax	£11,976	£12,875	£13,789	£15,342	£16,934	£70,915
Profit After Tax	£9,701	£10,428	£11,169	£12,427	£13,716	£57,441
Change In Property Value	£15	£29,980	£53,515	£71,213	£49,612	£204,335
Net Return	£9,716	£40,409	£64,684	£83,640	£63,328	£261,776
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	7%	12%	15%	12%	48%

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