Flat
W5
2 beds
2 baths
Grange Park, Ealing W5
London, England · W5
View property listing
Initial Investment
£156,482First YearProfit From Rental Income
£-2,568
↘ -2%After 5 Years
Change In Property Value
£65,424
↗ 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 | £19,266 | £19,344 | £19,413 | £19,501 | £19,592 | £97,116 |
| Profit Before Tax | £-1,026 | £-830 | £-621 | £-240 | £150 | £-2,568 |
| Profit After Tax | £-1,026 | £-830 | £-621 | £-240 | £150 | £-2,568 |
| Change In Property Value | £5 | £9,599 | £17,134 | £22,801 | £15,885 | £65,424 |
| Net Return | £-1,022 | £8,769 | £16,513 | £22,561 | £16,035 | £62,856 |
| 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