Flat
W5
0 beds
0 baths
South Ealing Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-7,187
↘ -12%After 5 Years
Change In Property Value
£27,263
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,710 | £7,826 | £8,021 | £8,222 | £39,375 |
| Total Expenses | £9,195 | £9,256 | £9,309 | £9,370 | £9,433 | £46,562 |
| Profit Before Tax | £-1,599 | £-1,546 | £-1,483 | £-1,349 | £-1,211 | £-7,187 |
| Profit After Tax | £-1,599 | £-1,546 | £-1,483 | £-1,349 | £-1,211 | £-7,187 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £-1,597 | £2,454 | £5,657 | £8,153 | £5,408 | £20,076 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change