Detached
W5
4 beds
2 baths
The Ridings, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£57,492
↗ 11%After 5 Years
Change In Property Value
£204,471
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £67,500 | £68,512 | £69,540 | £71,279 | £73,061 | £349,892 |
| Total Expenses | £55,513 | £55,626 | £55,739 | £55,924 | £56,112 | £278,914 |
| Profit Before Tax | £11,988 | £12,886 | £13,801 | £15,355 | £16,948 | £70,978 |
| Profit After Tax | £9,710 | £10,438 | £11,179 | £12,438 | £13,728 | £57,492 |
| Change In Property Value | £15 | £30,000 | £53,551 | £71,260 | £49,645 | £204,471 |
| Net Return | £9,725 | £40,438 | £64,729 | £83,698 | £63,373 | £261,963 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 7% | 12% | 15% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change