Flat
W5
1 bed
1 bath
South Ealing Road, London W5
London, England · W5
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-5,254
↘ -5%After 5 Years
Change In Property Value
£42,939
↗ 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 | £11,976 | £12,156 | £12,338 | £12,646 | £12,963 | £62,079 |
| Total Expenses | £13,333 | £13,401 | £13,460 | £13,533 | £13,607 | £67,333 |
| Profit Before Tax | £-1,357 | £-1,245 | £-1,122 | £-886 | £-644 | £-5,254 |
| Profit After Tax | £-1,357 | £-1,245 | £-1,122 | £-886 | £-644 | £-5,254 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £-1,354 | £5,055 | £10,124 | £14,079 | £9,781 | £37,685 |
| 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