Flat
W13
1 bed
1 bath
Somerset Road, West Ealing W13
London, England · W13
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-4,235
↘ -3%After 5 Years
Change In Property Value
£51,799
↗ 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 | £14,436 | £14,653 | £14,872 | £15,244 | £15,625 | £74,830 |
| Total Expenses | £15,670 | £15,742 | £15,805 | £15,884 | £15,965 | £79,065 |
| Profit Before Tax | £-1,234 | £-1,089 | £-932 | £-640 | £-339 | £-4,235 |
| Profit After Tax | £-1,234 | £-1,089 | £-932 | £-640 | £-339 | £-4,235 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £-1,230 | £6,511 | £12,634 | £17,413 | £12,237 | £47,565 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change