Detached
W5
0 beds
0 baths
South Ealing Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£29,675
↗ 11%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,000 | £36,540 | £37,088 | £38,015 | £38,966 | £186,609 |
| Total Expenses | £29,840 | £29,907 | £29,972 | £30,075 | £30,180 | £149,973 |
| Profit Before Tax | £6,160 | £6,633 | £7,117 | £7,941 | £8,785 | £36,636 |
| Profit After Tax | £4,990 | £5,373 | £5,764 | £6,432 | £7,116 | £29,675 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £4,998 | £21,373 | £34,325 | £44,437 | £33,593 | £138,726 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change