Flat
W13
2 beds
2 baths
Luminosity Court, Ealing W13
London, England · W13
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-17,678
↘ -15%After 5 Years
Change In Property Value
£37,678
↗ 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 | £13,872 | £14,080 | £14,432 | £14,793 | £15,237 | £72,414 |
| Total Expenses | £17,869 | £17,935 | £18,014 | £18,093 | £18,181 | £90,092 |
| Profit Before Tax | £-3,997 | £-3,855 | £-3,581 | £-3,301 | £-2,944 | £-17,678 |
| Profit After Tax | £-3,997 | £-3,855 | £-3,581 | £-3,301 | £-2,944 | £-17,678 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-3,993 | £-3,852 | £3,719 | £9,730 | £14,396 | £20,001 |
| 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