Flat
W13
2 beds
1 bath
Amherst Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£34,879
↗ 22%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
53%
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 | £31,956 | £32,435 | £33,246 | £34,077 | £35,100 | £166,815 |
| Total Expenses | £24,535 | £24,622 | £24,739 | £24,860 | £24,998 | £123,754 |
| Profit Before Tax | £7,421 | £7,814 | £8,507 | £9,218 | £10,101 | £43,061 |
| Profit After Tax | £6,011 | £6,329 | £6,891 | £7,466 | £8,182 | £34,879 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £6,016 | £6,334 | £16,791 | £25,138 | £31,698 | £85,977 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change