Terraced
W13
2 beds
1 bath
Sawyers Lawn, Ealing W13
London, England · W13
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£11,419
↗ 6%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,548 | £22,886 | £23,230 | £23,810 | £24,406 | £116,879 |
| Total Expenses | £20,451 | £20,497 | £20,542 | £20,610 | £20,681 | £102,782 |
| Profit Before Tax | £2,097 | £2,389 | £2,688 | £3,200 | £3,725 | £14,098 |
| Profit After Tax | £1,699 | £1,935 | £2,177 | £2,592 | £3,017 | £11,419 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £1,704 | £12,935 | £21,812 | £28,721 | £21,220 | £86,392 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change