Flat
W5
1 bed
1 bath
Fordhook Avenue, Ealing W5
London, England · W5
View property listing
Initial Investment
£100,499First YearProfit From Rental Income
£-5,219
↘ -5%After 5 Years
Change In Property Value
£43,620
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,156 | £12,338 | £12,523 | £12,837 | £13,157 | £63,012 |
| Total Expenses | £13,512 | £13,580 | £13,639 | £13,712 | £13,787 | £68,230 |
| Profit Before Tax | £-1,356 | £-1,241 | £-1,116 | £-876 | £-630 | £-5,219 |
| Profit After Tax | £-1,356 | £-1,241 | £-1,116 | £-876 | £-630 | £-5,219 |
| Change In Property Value | £3 | £6,400 | £11,424 | £15,202 | £10,591 | £43,620 |
| Net Return | £-1,352 | £5,159 | £10,308 | £14,326 | £9,961 | £38,402 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change