Flat
W13
2 beds
2 baths
Regina Road, West Ealing, Ealing W13
London, England · W13
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£26,739
↗ 16%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,280 | £32,764 | £33,583 | £34,423 | £35,456 | £168,506 |
| Total Expenses | £26,792 | £26,926 | £27,088 | £27,253 | £27,436 | £135,494 |
| Profit Before Tax | £5,488 | £5,839 | £6,496 | £7,169 | £8,019 | £33,012 |
| Profit After Tax | £4,446 | £4,729 | £5,261 | £5,807 | £6,496 | £26,739 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £4,451 | £4,734 | £15,261 | £23,656 | £30,247 | £78,348 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change