Flat
W13
3 beds
3 baths
Somerset Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£285,650First YearProfit From Rental Income
£-27,265
↘ -10%After 5 Years
Change In Property Value
£87,641
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,268 | £32,752 | £33,571 | £34,410 | £35,442 | £168,443 |
| Total Expenses | £38,911 | £39,005 | £39,130 | £39,258 | £39,404 | £195,708 |
| Profit Before Tax | £-6,643 | £-6,253 | £-5,559 | £-4,848 | £-3,961 | £-27,265 |
| Profit After Tax | £-6,643 | £-6,253 | £-5,559 | £-4,848 | £-3,961 | £-27,265 |
| Change In Property Value | £8 | £8 | £16,980 | £30,310 | £40,334 | £87,641 |
| Net Return | £-6,634 | £-6,245 | £11,421 | £25,462 | £36,372 | £60,376 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change