Flat
W13
2 beds
1 bath
Argyle Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-1,809
↘ -1%After 5 Years
Change In Property Value
£71,565
↗ 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 | £19,956 | £20,255 | £20,559 | £21,073 | £21,600 | £103,444 |
| Total Expenses | £20,887 | £20,967 | £21,039 | £21,132 | £21,227 | £105,253 |
| Profit Before Tax | £-931 | £-712 | £-480 | £-59 | £373 | £-1,809 |
| Profit After Tax | £-931 | £-712 | £-480 | £-59 | £373 | £-1,809 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £-926 | £9,788 | £18,263 | £24,882 | £17,748 | £69,755 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| 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