Flat W7 1 bed 1 bath

Conolly Road, Ealing W7

London, England · W7

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-2,066

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 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	£11,280	£11,449	£11,621	£11,911	£12,209	£58,471
Total Expenses	£11,976	£12,043	£12,101	£12,172	£12,245	£60,537
Profit Before Tax	£-696	£-594	£-480	£-261	£-35	£-2,066
Profit After Tax	£-696	£-594	£-480	£-261	£-35	£-2,066
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£-693	£4,906	£9,337	£12,804	£9,066	£35,420
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	42%

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