Flat
W5
1 bed
1 bath
Longfield Avenue, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£-20,059
↘ -13%After 5 Years
Change In Property Value
£50,066
↗ 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 | £18,432 | £18,708 | £19,176 | £19,656 | £20,245 | £96,218 |
| Total Expenses | £23,086 | £23,159 | £23,249 | £23,341 | £23,442 | £116,277 |
| Profit Before Tax | £-4,654 | £-4,451 | £-4,073 | £-3,685 | £-3,197 | £-20,059 |
| Profit After Tax | £-4,654 | £-4,451 | £-4,073 | £-3,685 | £-3,197 | £-20,059 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £-4,649 | £-4,446 | £5,627 | £13,630 | £19,844 | £30,006 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change