Flat W5 3 beds 1 bath

Gunnersbury Avenue, Ealing W5

London, England · W5

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£-19,364

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£46,448

↗ 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	£17,100	£17,356	£17,790	£18,235	£18,782	£89,264
Total Expenses	£21,562	£21,633	£21,720	£21,808	£21,905	£108,629
Profit Before Tax	£-4,462	£-4,277	£-3,929	£-3,573	£-3,123	£-19,364
Profit After Tax	£-4,462	£-4,277	£-3,929	£-3,573	£-3,123	£-19,364
Change In Property Value	£4	£4	£8,999	£16,064	£21,376	£46,448
Net Return	£-4,457	£-4,272	£5,070	£12,491	£18,253	£27,083
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	3%	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