Flat
W13
1 bed
1 bath
Mattock Lane, Ealing, London W13
London, England · W13
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-5,746
↘ -7%After 5 Years
Change In Property Value
£38,850
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,836 | £10,999 | £11,164 | £11,443 | £11,729 | £56,169 |
| Total Expenses | £12,253 | £12,320 | £12,377 | £12,447 | £12,518 | £61,916 |
| Profit Before Tax | £-1,417 | £-1,321 | £-1,214 | £-1,004 | £-790 | £-5,746 |
| Profit After Tax | £-1,417 | £-1,321 | £-1,214 | £-1,004 | £-790 | £-5,746 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £-1,415 | £4,379 | £8,961 | £12,535 | £8,643 | £33,103 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change