Flat W13 0 beds 1 bath

Somerset Road, West Ealing W13

London, England · W13

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£-4,361

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£50,436

↗ 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	£14,064	£14,275	£14,489	£14,851	£15,223	£72,902
Total Expenses	£15,311	£15,382	£15,445	£15,523	£15,602	£77,263
Profit Before Tax	£-1,247	£-1,107	£-956	£-671	£-380	£-4,361
Profit After Tax	£-1,247	£-1,107	£-956	£-671	£-380	£-4,361
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£-1,243	£6,293	£12,254	£16,906	£11,866	£46,075
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change