Flat
W13
2 beds
1 bath
Amherst Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-20,239
↘ -13%After 5 Years
Change In Property Value
£51,098
↗ 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 | £18,816 | £19,098 | £19,576 | £20,065 | £20,667 | £98,222 |
| Total Expenses | £23,521 | £23,595 | £23,686 | £23,778 | £23,881 | £118,461 |
| Profit Before Tax | £-4,705 | £-4,497 | £-4,110 | £-3,713 | £-3,214 | £-20,239 |
| Profit After Tax | £-4,705 | £-4,497 | £-4,110 | £-3,713 | £-3,214 | £-20,239 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-4,700 | £-4,492 | £5,790 | £13,958 | £20,302 | £30,859 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| 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