Flat
W5
1 bed
1 bath
Ranelagh Mews, Ealing W5
London, England · W5
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-16,993
↘ -16%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,540 | £12,728 | £13,046 | £13,372 | £13,774 | £65,461 |
| Total Expenses | £16,347 | £16,412 | £16,486 | £16,563 | £16,646 | £82,453 |
| Profit Before Tax | £-3,807 | £-3,683 | £-3,440 | £-3,190 | £-2,872 | £-16,993 |
| Profit After Tax | £-3,807 | £-3,683 | £-3,440 | £-3,190 | £-2,872 | £-16,993 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-3,803 | £-3,680 | £3,160 | £8,591 | £12,805 | £17,073 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change