Flat
W5
2 beds
1 bath
Shipston House, The Grove, Ealing London W5
London, England · W5
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£1,194
↗ 0%After 5 Years
Change In Property Value
£100,191
↗ 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 | £27,936 | £28,355 | £28,780 | £29,500 | £30,237 | £144,809 |
| Total Expenses | £28,442 | £28,534 | £28,618 | £28,731 | £28,848 | £143,173 |
| Profit Before Tax | £-506 | £-179 | £163 | £768 | £1,390 | £1,635 |
| Profit After Tax | £-506 | £-179 | £132 | £622 | £1,126 | £1,194 |
| Change In Property Value | £7 | £14,700 | £26,240 | £34,918 | £24,326 | £100,191 |
| Net Return | £-499 | £14,521 | £26,372 | £35,540 | £25,451 | £101,385 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| 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