Flat
W5
1 bed
1 bath
Skyline House, Dickens Yard, Ealing W5
London, England · W5
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£-738
↗ 0%After 5 Years
Change In Property Value
£81,782
↗ 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 | £22,800 | £23,142 | £23,489 | £24,076 | £24,678 | £118,186 |
| Total Expenses | £23,583 | £23,668 | £23,743 | £23,844 | £23,947 | £118,785 |
| Profit Before Tax | £-783 | £-526 | £-254 | £233 | £732 | £-599 |
| Profit After Tax | £-783 | £-526 | £-254 | £233 | £593 | £-738 |
| Change In Property Value | £6 | £11,999 | £21,418 | £28,502 | £19,856 | £81,782 |
| Net Return | £-777 | £11,474 | £21,164 | £28,734 | £20,449 | £81,044 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change