Flat W5 1 bed 1 bath

Connell Crescent, Ealing W5

London, England · W5

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-17,172

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,924	£13,118	£13,446	£13,782	£14,195	£67,465
Total Expenses	£16,782	£16,847	£16,923	£17,001	£17,085	£84,637
Profit Before Tax	£-3,858	£-3,729	£-3,477	£-3,219	£-2,889	£-17,172
Profit After Tax	£-3,858	£-3,729	£-3,477	£-3,219	£-2,889	£-17,172
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£-3,855	£-3,726	£3,323	£8,920	£13,263	£17,925
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	12%	17%

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