Flat W5 1 bed 1 bath

Uxbridge Road, Ealing W5

London, England · W5

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£-17,262

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,313	£13,646	£13,987	£14,406	£68,467
Total Expenses	£16,999	£17,065	£17,141	£17,219	£17,304	£85,729
Profit Before Tax	£-3,883	£-3,752	£-3,496	£-3,233	£-2,898	£-17,262
Profit After Tax	£-3,883	£-3,752	£-3,496	£-3,233	£-2,898	£-17,262
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£-3,880	£-3,749	£3,404	£9,084	£13,492	£18,352
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	12%	17%

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