Flat W5 1 bed 1 bath

Dickens Yard, Ealing, London W5

London, England · W5

Initial Investment

First Year

£154,592First Year

Profit From Rental Income

After 5 Years

£-19,847

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£48,987

↗ 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	£18,036	£18,307	£18,764	£19,233	£19,810	£94,150
Total Expenses	£22,631	£22,704	£22,793	£22,884	£22,984	£113,997
Profit Before Tax	£-4,595	£-4,398	£-4,029	£-3,651	£-3,174	£-19,847
Profit After Tax	£-4,595	£-4,398	£-4,029	£-3,651	£-3,174	£-19,847
Change In Property Value	£5	£5	£9,491	£16,942	£22,545	£48,987
Net Return	£-4,591	£-4,393	£5,462	£13,291	£19,371	£29,140
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