Flat
W13
3 beds
2 baths
Somerset Road, West Ealing W13
London, England · W13
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£3,308
↗ 1%After 5 Years
Change In Property Value
£121,320
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,816 | £34,323 | £34,838 | £35,709 | £36,602 | £175,288 |
| Total Expenses | £34,017 | £34,118 | £34,211 | £34,339 | £34,471 | £171,157 |
| Profit Before Tax | £-201 | £205 | £628 | £1,370 | £2,130 | £4,131 |
| Profit After Tax | £-201 | £166 | £508 | £1,109 | £1,726 | £3,308 |
| Change In Property Value | £9 | £17,800 | £31,773 | £42,281 | £29,456 | £121,320 |
| Net Return | £-192 | £17,966 | £32,282 | £43,391 | £31,181 | £124,628 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 10% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change