Flat
W13
2 beds
1 bath
Langham Gardens, West Ealing W13
London, England · W13
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-18,363
↘ -14%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,204 | £15,432 | £15,818 | £16,213 | £16,700 | £79,367 |
| Total Expenses | £19,390 | £19,459 | £19,541 | £19,624 | £19,715 | £97,730 |
| Profit Before Tax | £-4,186 | £-4,027 | £-3,723 | £-3,411 | £-3,016 | £-18,363 |
| Profit After Tax | £-4,186 | £-4,027 | £-3,723 | £-3,411 | £-3,016 | £-18,363 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-4,182 | £-4,023 | £4,277 | £10,869 | £15,987 | £22,928 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change