Detached
W5
4 beds
2 baths
The Ridings, Ealing W5
London, England · W5
View property listing
Initial Investment
£422,229First YearProfit From Rental Income
£45,577
↗ 11%After 5 Years
Change In Property Value
£163,570
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,000 | £54,810 | £55,632 | £57,023 | £58,449 | £279,914 |
| Total Expenses | £44,508 | £44,602 | £44,694 | £44,844 | £44,997 | £223,646 |
| Profit Before Tax | £9,492 | £10,208 | £10,938 | £12,179 | £13,451 | £56,268 |
| Profit After Tax | £7,688 | £8,269 | £8,860 | £9,865 | £10,896 | £45,577 |
| Change In Property Value | £12 | £23,999 | £42,839 | £57,006 | £39,714 | £163,570 |
| Net Return | £7,700 | £32,268 | £51,698 | £66,871 | £50,610 | £209,147 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change