Flat W5 1 bed 1 bath

Longfield Avenue, Ealing, London W5

London, England · W5

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£-2,484

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£66,112

↗ 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	£18,432	£18,708	£18,989	£19,464	£19,950	£95,544
Total Expenses	£19,448	£19,526	£19,595	£19,684	£19,775	£98,028
Profit Before Tax	£-1,016	£-817	£-606	£-220	£175	£-2,484
Profit After Tax	£-1,016	£-817	£-606	£-220	£175	£-2,484
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£-1,011	£8,883	£16,709	£22,821	£16,227	£63,628
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	14%	10%	40%

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