Flat W5 1 bed 1 bath

West Gate, Ealing, London W5

London, England · W5

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-15,386

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£9,504	£9,647	£9,888	£10,135	£10,439	£49,612
Total Expenses	£12,869	£12,929	£12,996	£13,065	£13,138	£64,998
Profit Before Tax	£-3,365	£-3,283	£-3,109	£-2,930	£-2,699	£-15,386
Profit After Tax	£-3,365	£-3,283	£-3,109	£-2,930	£-2,699	£-15,386
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-3,363	£-3,280	£1,891	£5,995	£9,178	£10,421
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	8%	12%	14%

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