Flat
W13
0 beds
1 bath
Somerset Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£-17,758
↘ -15%After 5 Years
Change In Property Value
£38,189
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,064 | £14,275 | £14,632 | £14,998 | £15,448 | £73,416 |
| Total Expenses | £18,084 | £18,151 | £18,230 | £18,310 | £18,398 | £91,174 |
| Profit Before Tax | £-4,020 | £-3,876 | £-3,598 | £-3,313 | £-2,950 | £-17,758 |
| Profit After Tax | £-4,020 | £-3,876 | £-3,598 | £-3,313 | £-2,950 | £-17,758 |
| Change In Property Value | £4 | £4 | £7,399 | £13,207 | £17,575 | £38,189 |
| Net Return | £-4,016 | £-3,873 | £3,801 | £9,895 | £14,625 | £20,432 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change