Flat
W13
1 bed
1 bath
Chesham Terrace, Ealing, London W13
London, England · W13
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£-3,861
↘ -3%After 5 Years
Change In Property Value
£54,519
↗ 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 | £15,204 | £15,432 | £15,664 | £16,055 | £16,457 | £78,811 |
| Total Expenses | £16,389 | £16,462 | £16,526 | £16,607 | £16,690 | £82,672 |
| Profit Before Tax | £-1,185 | £-1,030 | £-862 | £-552 | £-233 | £-3,861 |
| Profit After Tax | £-1,185 | £-1,030 | £-862 | £-552 | £-233 | £-3,861 |
| Change In Property Value | £4 | £7,999 | £14,278 | £19,000 | £13,237 | £54,519 |
| Net Return | £-1,181 | £6,970 | £13,416 | £18,449 | £13,004 | £50,658 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 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