Flat
W13
2 beds
2 baths
Tewkesbury Road, West Ealing W13
London, England · W13
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£-20,565
↘ -12%After 5 Years
Change In Property Value
£52,647
↗ 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 | £19,380 | £19,671 | £20,162 | £20,667 | £21,287 | £101,166 |
| Total Expenses | £24,172 | £24,247 | £24,339 | £24,434 | £24,538 | £121,731 |
| Profit Before Tax | £-4,792 | £-4,577 | £-4,177 | £-3,767 | £-3,252 | £-20,565 |
| Profit After Tax | £-4,792 | £-4,577 | £-4,177 | £-3,767 | £-3,252 | £-20,565 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £-4,787 | £-4,572 | £6,023 | £14,440 | £20,977 | £32,082 |
| Return From Rental Income (%) | -3% | -3% | -3% | -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