Flat
W7
1 bed
1 bath
Conolly Road, Ealing W7
London, England · W7
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-12,002
↘ -14%After 5 Years
Change In Property Value
£28,388
↗ 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 | £11,280 | £11,449 | £11,735 | £12,029 | £12,390 | £58,883 |
| Total Expenses | £14,039 | £14,102 | £14,173 | £14,246 | £14,325 | £70,885 |
| Profit Before Tax | £-2,759 | £-2,652 | £-2,438 | £-2,218 | £-1,935 | £-12,002 |
| Profit After Tax | £-2,759 | £-2,652 | £-2,438 | £-2,218 | £-1,935 | £-12,002 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-2,756 | £-2,650 | £3,062 | £7,600 | £11,129 | £16,386 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change