Flat
W5
1 bed
1 bath
Ranelagh Mews, Ealing W5
London, England · W5
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-5,036
↘ -5%After 5 Years
Change In Property Value
£44,984
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,540 | £12,728 | £12,919 | £13,242 | £13,573 | £65,002 |
| Total Expenses | £13,872 | £13,941 | £14,001 | £14,075 | £14,151 | £70,038 |
| Profit Before Tax | £-1,332 | £-1,212 | £-1,082 | £-833 | £-577 | £-5,036 |
| Profit After Tax | £-1,332 | £-1,212 | £-1,082 | £-833 | £-577 | £-5,036 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £-1,328 | £5,388 | £10,699 | £14,845 | £10,344 | £39,948 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change