Flat W5 2 beds 2 baths

Dickens Yard, Ealing, London W5

London, England · W5

Initial Investment

First Year

£223,000First Year

Profit From Rental Income

After 5 Years

£259

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£91,330

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,464	£25,846	£26,234	£26,889	£27,562	£131,995
Total Expenses	£26,104	£26,192	£26,272	£26,379	£26,489	£131,435
Profit Before Tax	£-640	£-346	£-38	£510	£1,073	£560
Profit After Tax	£-640	£-346	£-38	£413	£869	£259
Change In Property Value	£7	£13,400	£23,919	£31,830	£22,175	£91,330
Net Return	£-633	£13,054	£23,881	£32,243	£23,044	£91,589
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	14%	10%	41%

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