Flat W13 2 beds 1 bath

Bedford Road, Ealing W13

London, England · W13

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-18,869

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£16,152	£16,394	£16,804	£17,224	£17,741	£84,316
Total Expenses	£20,477	£20,547	£20,631	£20,717	£20,811	£103,184
Profit Before Tax	£-4,325	£-4,153	£-3,827	£-3,493	£-3,070	£-18,869
Profit After Tax	£-4,325	£-4,153	£-3,827	£-3,493	£-3,070	£-18,869
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-4,321	£-4,149	£4,673	£11,680	£17,120	£25,004
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	9%	12%	18%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change