Flat W5 2 beds 2 baths

Grange Park, Ealing W5

London, England · W5

Initial Investment

First Year

£156,482First Year

Profit From Rental Income

After 5 Years

£-19,960

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£49,545

↗ 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	£18,240	£18,514	£18,976	£19,451	£20,034	£95,215
Total Expenses	£22,866	£22,939	£23,029	£23,120	£23,221	£115,175
Profit Before Tax	£-4,626	£-4,426	£-4,052	£-3,669	£-3,187	£-19,960
Profit After Tax	£-4,626	£-4,426	£-4,052	£-3,669	£-3,187	£-19,960
Change In Property Value	£5	£5	£9,599	£17,135	£22,801	£49,545
Net Return	£-4,621	£-4,421	£5,547	£13,465	£19,615	£29,585
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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