Terraced W5 3 beds 2 baths

Alders Close, Ealing W5

London, England · W5

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£13,897

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,652	£27,052	£27,458	£28,144	£28,848	£138,153
Total Expenses	£24,079	£24,131	£24,182	£24,261	£24,342	£120,996
Profit Before Tax	£2,573	£2,920	£3,275	£3,883	£4,505	£17,157
Profit After Tax	£2,084	£2,365	£2,653	£3,145	£3,649	£13,897
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£2,091	£15,366	£25,858	£34,024	£25,162	£102,501
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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