Terraced W5 3 beds 1 bath

Little Ealing Lane, London W5

London, England · W5

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£15,136

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 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	£28,704	£29,135	£29,572	£30,311	£31,069	£148,790
Total Expenses	£25,893	£25,948	£26,002	£26,087	£26,173	£130,104
Profit Before Tax	£2,811	£3,186	£3,569	£4,224	£4,895	£18,686
Profit After Tax	£2,277	£2,581	£2,891	£3,421	£3,965	£15,136
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£2,284	£16,581	£27,881	£36,676	£27,133	£110,555
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