Flat
W5
2 beds
1 bath
The Green, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-3,286
↘ -2%After 5 Years
Change In Property Value
£59,297
↗ 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 | £16,536 | £16,784 | £17,036 | £17,462 | £17,898 | £85,716 |
| Total Expenses | £17,650 | £17,725 | £17,791 | £17,875 | £17,961 | £89,002 |
| Profit Before Tax | £-1,114 | £-940 | £-755 | £-413 | £-63 | £-3,286 |
| Profit After Tax | £-1,114 | £-940 | £-755 | £-413 | £-63 | £-3,286 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £-1,109 | £7,760 | £14,775 | £20,252 | £14,334 | £56,011 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 10% | 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