Flat
W5
1 bed
1 bath
Fordhook Avenue, Ealing W5
London, England · W5
View property listing
Initial Investment
£100,499First YearProfit From Rental Income
£-16,813
↘ -17%After 5 Years
Change In Property Value
£33,033
↗ 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 | £12,156 | £12,338 | £12,647 | £12,963 | £13,352 | £63,456 |
| Total Expenses | £15,912 | £15,976 | £16,050 | £16,125 | £16,207 | £80,269 |
| Profit Before Tax | £-3,756 | £-3,637 | £-3,403 | £-3,162 | £-2,855 | £-16,813 |
| Profit After Tax | £-3,756 | £-3,637 | £-3,403 | £-3,162 | £-2,855 | £-16,813 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £-3,752 | £-3,634 | £2,997 | £8,262 | £12,348 | £16,220 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| 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