Flat W5 2 beds 1 bath

Kenneth Way, Ealing, London W5

London, England · W5

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-20,385

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£18,996	£19,281	£19,763	£20,257	£20,865	£99,162
Total Expenses	£23,737	£23,812	£23,903	£23,996	£24,099	£119,547
Profit Before Tax	£-4,741	£-4,531	£-4,140	£-3,739	£-3,235	£-20,385
Profit After Tax	£-4,741	£-4,531	£-4,140	£-3,739	£-3,235	£-20,385
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-4,736	£-4,526	£5,860	£14,111	£20,519	£31,229
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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