Flat
W13
0 beds
1 bath
Somerset Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-16,903
↘ -17%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,348 | £12,533 | £12,847 | £13,168 | £13,563 | £64,458 |
| Total Expenses | £16,129 | £16,194 | £16,268 | £16,344 | £16,426 | £81,361 |
| Profit Before Tax | £-3,781 | £-3,660 | £-3,421 | £-3,176 | £-2,863 | £-16,903 |
| Profit After Tax | £-3,781 | £-3,660 | £-3,421 | £-3,176 | £-2,863 | £-16,903 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-3,778 | £-3,657 | £3,079 | £8,426 | £12,577 | £16,647 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change