Flat
W5
3 beds
3 baths
Castlebar Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£8,750
↗ 2%After 5 Years
Change In Property Value
£176,527
↗ 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 | £49,212 | £49,950 | £50,699 | £51,967 | £53,266 | £255,095 |
| Total Expenses | £48,588 | £48,712 | £48,828 | £48,996 | £49,169 | £244,292 |
| Profit Before Tax | £624 | £1,239 | £1,872 | £2,971 | £4,097 | £10,803 |
| Profit After Tax | £506 | £1,003 | £1,516 | £2,406 | £3,319 | £8,750 |
| Change In Property Value | £13 | £25,900 | £46,232 | £61,522 | £42,860 | £176,527 |
| Net Return | £519 | £26,903 | £47,748 | £63,928 | £46,179 | £185,277 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 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