Flat
W13
3 beds
3 baths
Broomfield Place, Ealing W13
London, England · W13
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-20,834
↘ -12%After 5 Years
Change In Property Value
£54,195
↗ 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 | £19,956 | £20,255 | £20,762 | £21,281 | £21,919 | £104,173 |
| Total Expenses | £24,825 | £24,901 | £24,995 | £25,090 | £25,197 | £125,007 |
| Profit Before Tax | £-4,869 | £-4,646 | £-4,233 | £-3,810 | £-3,278 | £-20,834 |
| Profit After Tax | £-4,869 | £-4,646 | £-4,233 | £-3,810 | £-3,278 | £-20,834 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-4,864 | £-4,640 | £6,267 | £14,933 | £21,664 | £33,361 |
| 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