Flat W5 1 bed 1 bath

Oak Road, Ealing W5

London, England · W5

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-5,346

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£42,257

↗ 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	£11,784	£11,961	£12,140	£12,444	£12,755	£61,083
Total Expenses	£13,153	£13,220	£13,279	£13,351	£13,425	£66,429
Profit Before Tax	£-1,369	£-1,260	£-1,139	£-908	£-670	£-5,346
Profit After Tax	£-1,369	£-1,260	£-1,139	£-908	£-670	£-5,346
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£-1,366	£4,940	£9,928	£13,819	£9,589	£36,912
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	14%	10%	38%

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