Flat W5 1 bed 1 bath

Gordon Road, Ealing W5

London, England · W5

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£-19,970

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 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	£22,868	£22,941	£23,031	£23,122	£23,223	£115,185
Profit Before Tax	£-4,628	£-4,428	£-4,054	£-3,671	£-3,189	£-19,970
Profit After Tax	£-4,628	£-4,428	£-4,054	£-3,671	£-3,189	£-19,970
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£-4,623	£-4,423	£5,546	£13,465	£19,615	£29,580
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