Flat W5 2 beds 1 bath

The Green, Ealing, London W5

London, England · W5

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£-19,048

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,536	£16,784	£17,204	£17,634	£18,163	£86,320
Total Expenses	£20,912	£20,983	£21,068	£21,155	£21,250	£105,368
Profit Before Tax	£-4,376	£-4,199	£-3,864	£-3,521	£-3,088	£-19,048
Profit After Tax	£-4,376	£-4,199	£-3,864	£-3,521	£-3,088	£-19,048
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£-4,372	£-4,195	£4,836	£12,009	£17,578	£25,856
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	9%	12%	18%

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