Flat
W13
2 beds
1 bath
Sutherland Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£-2,794
↘ -2%After 5 Years
Change In Property Value
£63,386
↗ 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 | £17,676 | £17,941 | £18,210 | £18,666 | £19,132 | £91,625 |
| Total Expenses | £18,729 | £18,805 | £18,873 | £18,961 | £19,050 | £94,419 |
| Profit Before Tax | £-1,053 | £-864 | £-663 | £-295 | £82 | £-2,794 |
| Profit After Tax | £-1,053 | £-864 | £-663 | £-295 | £82 | £-2,794 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £-1,048 | £8,436 | £15,938 | £21,796 | £15,472 | £60,592 |
| 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