Flat
W5
1 bed
1 bath
Gordon Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£-2,576
↘ -2%After 5 Years
Change In Property Value
£65,431
↗ 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 | £18,240 | £18,514 | £18,791 | £19,261 | £19,743 | £94,549 |
| Total Expenses | £19,268 | £19,345 | £19,414 | £19,503 | £19,594 | £97,124 |
| Profit Before Tax | £-1,028 | £-832 | £-623 | £-242 | £149 | £-2,576 |
| Profit After Tax | £-1,028 | £-832 | £-623 | £-242 | £149 | £-2,576 |
| Change In Property Value | £5 | £9,600 | £17,136 | £22,803 | £15,886 | £65,431 |
| Net Return | £-1,023 | £8,768 | £16,513 | £22,561 | £16,035 | £62,855 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 14% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change