Flat
W5
2 beds
1 bath
Woodfield Road, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£-1,191
↘ -1%After 5 Years
Change In Property Value
£77,017
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,468 | £21,790 | £22,117 | £22,670 | £23,237 | £111,281 |
| Total Expenses | £22,326 | £22,408 | £22,482 | £22,579 | £22,678 | £112,472 |
| Profit Before Tax | £-858 | £-618 | £-365 | £91 | £559 | £-1,191 |
| Profit After Tax | £-858 | £-618 | £-365 | £91 | £559 | £-1,191 |
| Change In Property Value | £6 | £11,300 | £20,171 | £26,841 | £18,700 | £77,017 |
| Net Return | £-852 | £10,682 | £19,806 | £26,933 | £19,258 | £75,827 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change