Flat
W5
0 beds
2 baths
New Broadway, Ealing W5
London, England · W5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-15,892
↘ -19%After 5 Years
Change In Property Value
£28,388
↗ 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 | £10,452 | £10,609 | £10,874 | £11,146 | £11,480 | £54,561 |
| Total Expenses | £13,956 | £14,018 | £14,087 | £14,158 | £14,234 | £70,452 |
| Profit Before Tax | £-3,504 | £-3,409 | £-3,213 | £-3,012 | £-2,754 | £-15,892 |
| Profit After Tax | £-3,504 | £-3,409 | £-3,213 | £-3,012 | £-2,754 | £-15,892 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-3,501 | £-3,406 | £2,287 | £6,806 | £10,311 | £12,496 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| 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