Flat
W5
2 beds
1 bath
Beverley Place, 38 Eaton Rise, Ealing, Longon W5
London, England · W5
View property listing
Initial Investment
£179,600First YearProfit From Rental Income
£-21,279
↘ -12%After 5 Years
Change In Property Value
£56,363
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,748 | £21,059 | £21,586 | £22,125 | £22,789 | £108,307 |
| Total Expenses | £25,737 | £25,814 | £25,910 | £26,008 | £26,117 | £129,587 |
| Profit Before Tax | £-4,989 | £-4,755 | £-4,324 | £-3,883 | £-3,328 | £-21,279 |
| Profit After Tax | £-4,989 | £-4,755 | £-4,324 | £-3,883 | £-3,328 | £-21,279 |
| Change In Property Value | £5 | £5 | £10,920 | £19,493 | £25,939 | £56,363 |
| Net Return | £-4,984 | £-4,750 | £6,596 | £15,610 | £22,611 | £35,083 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change