Flat W5 1 bed 1 bath

Uxbridge Road, Ealing W5

London, England · W5

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£-4,762

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£47,028

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,313	£13,512	£13,850	£14,196	£67,988
Total Expenses	£14,412	£14,482	£14,543	£14,618	£14,696	£72,750
Profit Before Tax	£-1,296	£-1,169	£-1,030	£-768	£-499	£-4,762
Profit After Tax	£-1,296	£-1,169	£-1,030	£-768	£-499	£-4,762
Change In Property Value	£3	£6,900	£12,317	£16,390	£11,418	£47,028
Net Return	£-1,293	£5,731	£11,286	£15,622	£10,919	£42,266
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change