Flat
W5
2 beds
2 baths
Vista House, Dickens Yard, Ealing W5
London, England · W5
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£3,203
↗ 1%After 5 Years
Change In Property Value
£119,956
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,444 | £33,946 | £34,455 | £35,316 | £36,199 | £173,360 |
| Total Expenses | £33,658 | £33,759 | £33,850 | £33,978 | £34,109 | £169,355 |
| Profit Before Tax | £-214 | £187 | £604 | £1,338 | £2,090 | £4,005 |
| Profit After Tax | £-214 | £152 | £490 | £1,084 | £1,693 | £3,203 |
| Change In Property Value | £9 | £17,600 | £31,416 | £41,806 | £29,125 | £119,956 |
| Net Return | £-206 | £17,752 | £31,906 | £42,890 | £30,818 | £123,159 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 10% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change