Flat W5 3 beds 1 bath

Northfield Avenue, Ealing W5

London, England · W5

Initial Investment

First Year

£142,150First Year

Profit From Rental Income

After 5 Years

£-19,165

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£45,317

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,680	£16,930	£17,353	£17,787	£18,321	£87,072
Total Expenses	£21,085	£21,156	£21,242	£21,329	£21,425	£106,237
Profit Before Tax	£-4,405	£-4,226	£-3,888	£-3,542	£-3,104	£-19,165
Profit After Tax	£-4,405	£-4,226	£-3,888	£-3,542	£-3,104	£-19,165
Change In Property Value	£4	£4	£8,780	£15,673	£20,856	£45,317
Net Return	£-4,401	£-4,222	£4,892	£12,131	£17,752	£26,152
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	3%	9%	12%	18%

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