Flat
W5
1 bed
1 bath
Western Avenue, Ealing W5
London, England · W5
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-16,071
↘ -18%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,836 | £10,999 | £11,274 | £11,555 | £11,902 | £56,565 |
| Total Expenses | £14,391 | £14,453 | £14,524 | £14,596 | £14,673 | £72,637 |
| Profit Before Tax | £-3,555 | £-3,455 | £-3,250 | £-3,040 | £-2,771 | £-16,071 |
| Profit After Tax | £-3,555 | £-3,455 | £-3,250 | £-3,040 | £-2,771 | £-16,071 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-3,552 | £-3,452 | £2,450 | £7,134 | £10,769 | £13,349 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change