Flat
W5
1 bed
1 bath
Filmworks Walk, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-3,651
↘ -3%After 5 Years
Change In Property Value
£56,570
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,768 | £16,005 | £16,245 | £16,651 | £17,067 | £81,735 |
| Total Expenses | £16,929 | £17,003 | £17,068 | £17,151 | £17,235 | £85,386 |
| Profit Before Tax | £-1,161 | £-999 | £-823 | £-500 | £-168 | £-3,651 |
| Profit After Tax | £-1,161 | £-999 | £-823 | £-500 | £-168 | £-3,651 |
| Change In Property Value | £4 | £8,300 | £14,816 | £19,715 | £13,735 | £56,570 |
| Net Return | £-1,157 | £7,302 | £13,992 | £19,216 | £13,567 | £52,919 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change