Flat W5 3 beds 1 bath

Northfield Avenue, Ealing W5

London, England · W5

Initial Investment

First Year

£142,150First Year

Profit From Rental Income

After 5 Years

£-3,257

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£59,842

↗ 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	£16,680	£16,930	£17,184	£17,614	£18,054	£86,462
Total Expenses	£17,793	£17,868	£17,934	£18,019	£18,106	£89,720
Profit Before Tax	£-1,113	£-938	£-750	£-405	£-52	£-3,257
Profit After Tax	£-1,113	£-938	£-750	£-405	£-52	£-3,257
Change In Property Value	£4	£8,780	£15,672	£20,856	£14,529	£59,842
Net Return	£-1,108	£7,842	£14,922	£20,450	£14,478	£56,584
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	6%	10%	14%	10%	40%

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