Terraced
W13
2 beds
1 bath
Sawyers Lawn, West Ealing W13
London, England · W13
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£-5,439
↘ -3%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,088 | £20,389 | £20,899 | £21,422 | £22,064 | £104,862 |
| Total Expenses | £21,950 | £21,991 | £22,053 | £22,116 | £22,191 | £110,301 |
| Profit Before Tax | £-1,862 | £-1,602 | £-1,154 | £-695 | £-127 | £-5,439 |
| Profit After Tax | £-1,862 | £-1,602 | £-1,154 | £-695 | £-127 | £-5,439 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £-1,857 | £-1,597 | £8,646 | £16,799 | £23,152 | £45,143 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change