Flat
W13
2 beds
1 bath
Argyle Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£-20,981
↘ -12%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,136 | £20,438 | £20,949 | £21,473 | £22,117 | £105,113 |
| Total Expenses | £25,041 | £25,118 | £25,212 | £25,308 | £25,415 | £126,093 |
| Profit Before Tax | £-4,905 | £-4,680 | £-4,263 | £-3,835 | £-3,298 | £-20,981 |
| Profit After Tax | £-4,905 | £-4,680 | £-4,263 | £-3,835 | £-3,298 | £-20,981 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £-4,900 | £-4,674 | £6,338 | £15,086 | £21,881 | £33,730 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change