Flat
W5
2 beds
2 baths
The Broadway, Ealing W5
London, England · W5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-21,340
↘ -12%After 5 Years
Change In Property Value
£56,776
↗ 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 | £20,904 | £21,218 | £21,748 | £22,292 | £22,960 | £109,122 |
| Total Expenses | £25,912 | £25,989 | £26,085 | £26,183 | £26,293 | £130,462 |
| Profit Before Tax | £-5,008 | £-4,771 | £-4,337 | £-3,892 | £-3,332 | £-21,340 |
| Profit After Tax | £-5,008 | £-4,771 | £-4,337 | £-3,892 | £-3,332 | £-21,340 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-5,002 | £-4,766 | £6,663 | £15,744 | £22,797 | £35,436 |
| 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