Flat
W5
2 beds
2 baths
Cavalier House, Uxbridge Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£149,150First YearProfit From Rental Income
£-19,525
↘ -13%After 5 Years
Change In Property Value
£47,382
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,448 | £17,710 | £18,152 | £18,606 | £19,164 | £91,081 |
| Total Expenses | £21,956 | £22,028 | £22,115 | £22,204 | £22,303 | £110,605 |
| Profit Before Tax | £-4,508 | £-4,318 | £-3,963 | £-3,598 | £-3,138 | £-19,525 |
| Profit After Tax | £-4,508 | £-4,318 | £-3,963 | £-3,598 | £-3,138 | £-19,525 |
| Change In Property Value | £5 | £5 | £9,180 | £16,387 | £21,806 | £47,382 |
| Net Return | £-4,503 | £-4,313 | £5,218 | £12,789 | £18,668 | £27,857 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change