Flat
W13
1 bed
1 bath
Valley House, Manor Road, Ealing, London W13
London, England · W13
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-4,270
↘ -4%After 5 Years
Change In Property Value
£51,118
↗ 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 | £14,256 | £14,470 | £14,687 | £15,054 | £15,430 | £73,897 |
| Total Expenses | £15,491 | £15,563 | £15,625 | £15,704 | £15,784 | £78,167 |
| Profit Before Tax | £-1,235 | £-1,093 | £-938 | £-650 | £-354 | £-4,270 |
| Profit After Tax | £-1,235 | £-1,093 | £-938 | £-650 | £-354 | £-4,270 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £-1,231 | £6,407 | £12,449 | £17,165 | £12,057 | £46,848 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| 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