Flat
W5
1 bed
1 bath
Dickens Yard, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£154,592First YearProfit From Rental Income
£-2,651
↘ -2%After 5 Years
Change In Property Value
£64,688
↗ 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 | £18,036 | £18,307 | £18,581 | £19,046 | £19,522 | £93,491 |
| Total Expenses | £19,072 | £19,149 | £19,218 | £19,306 | £19,396 | £96,142 |
| Profit Before Tax | £-1,036 | £-843 | £-637 | £-260 | £126 | £-2,651 |
| Profit After Tax | £-1,036 | £-843 | £-637 | £-260 | £126 | £-2,651 |
| Change In Property Value | £5 | £9,491 | £16,942 | £22,544 | £15,706 | £64,688 |
| Net Return | £-1,032 | £8,648 | £16,305 | £22,284 | £15,831 | £62,037 |
| 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