Semi Detached W5 3 beds 3 baths

Grange Park, Ealing, London W5

London, England · W5

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£15,172

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£49,404	£50,145	£50,897	£52,170	£53,474	£256,090
Total Expenses	£47,268	£47,355	£47,440	£47,578	£47,719	£237,359
Profit Before Tax	£2,136	£2,791	£3,457	£4,592	£5,755	£18,731
Profit After Tax	£1,730	£2,260	£2,800	£3,720	£4,662	£15,172
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£1,743	£28,261	£49,211	£65,479	£47,687	£192,380
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	14%	10%	42%

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