Flat
W5
0 beds
1 bath
Eaton Rise, Ealing W5
London, England · W5
View property listing
Initial Investment
£79,499First YearProfit From Rental Income
£-15,622
↘ -20%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,876 | £10,024 | £10,275 | £10,532 | £10,848 | £51,554 |
| Total Expenses | £13,303 | £13,364 | £13,432 | £13,501 | £13,576 | £67,176 |
| Profit Before Tax | £-3,427 | £-3,340 | £-3,157 | £-2,970 | £-2,728 | £-15,622 |
| Profit After Tax | £-3,427 | £-3,340 | £-3,157 | £-2,970 | £-2,728 | £-15,622 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £-3,424 | £-3,337 | £2,043 | £6,312 | £9,624 | £11,217 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change