Flat
W5
2 beds
1 bath
Woodfield Road, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£-21,666
↘ -12%After 5 Years
Change In Property Value
£58,324
↗ 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 | £21,468 | £21,790 | £22,335 | £22,893 | £23,580 | £112,066 |
| Total Expenses | £26,563 | £26,641 | £26,739 | £26,839 | £26,950 | £133,732 |
| Profit Before Tax | £-5,095 | £-4,851 | £-4,404 | £-3,945 | £-3,370 | £-21,666 |
| Profit After Tax | £-5,095 | £-4,851 | £-4,404 | £-3,945 | £-3,370 | £-21,666 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £-5,090 | £-4,846 | £6,896 | £16,226 | £23,472 | £36,658 |
| 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