Flat W13 0 beds 1 bath

Somerset Road, Ealing W13

London, England · W13

Initial Investment

First Year

£117,982First Year

Profit From Rental Income

After 5 Years

£-4,353

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£50,429

↗ 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	£14,064	£14,275	£14,489	£14,851	£15,223	£72,902
Total Expenses	£15,310	£15,381	£15,443	£15,521	£15,601	£77,255
Profit Before Tax	£-1,246	£-1,106	£-954	£-670	£-378	£-4,353
Profit After Tax	£-1,246	£-1,106	£-954	£-670	£-378	£-4,353
Change In Property Value	£4	£7,399	£13,207	£17,575	£12,244	£50,429
Net Return	£-1,242	£6,293	£12,253	£16,905	£11,866	£46,076
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

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