Flat
W5
1 bed
1 bath
South Ealing Road, London W5
London, England · W5
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-16,667
↘ -17%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,976 | £12,156 | £12,460 | £12,771 | £13,154 | £62,516 |
| Total Expenses | £15,695 | £15,759 | £15,833 | £15,908 | £15,989 | £79,183 |
| Profit Before Tax | £-3,719 | £-3,604 | £-3,373 | £-3,137 | £-2,834 | £-16,667 |
| Profit After Tax | £-3,719 | £-3,604 | £-3,373 | £-3,137 | £-2,834 | £-16,667 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-3,716 | £-3,600 | £2,927 | £8,109 | £12,130 | £15,850 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change