Flat W5 1 bed 1 bath

The Mall, Ealing Broadway, London W5

London, England · W5

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£-1,282

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£76,336

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,276	£21,595	£21,919	£22,467	£23,029	£110,286
Total Expenses	£22,146	£22,228	£22,301	£22,398	£22,496	£111,568
Profit Before Tax	£-870	£-632	£-382	£70	£532	£-1,282
Profit After Tax	£-870	£-632	£-382	£70	£532	£-1,282
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£-864	£10,568	£19,610	£26,673	£19,066	£75,054
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	11%	14%	10%	41%

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