Flat
W13
2 beds
2 baths
Tewkesbury Road, West Ealing W13
London, England · W13
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£27,315
↗ 16%After 5 Years
Change In Property Value
£52,647
↗ 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 | £32,928 | £33,422 | £34,257 | £35,114 | £36,167 | £171,889 |
| Total Expenses | £27,320 | £27,457 | £27,622 | £27,791 | £27,977 | £138,166 |
| Profit Before Tax | £5,608 | £5,965 | £6,636 | £7,323 | £8,191 | £33,723 |
| Profit After Tax | £4,542 | £4,832 | £5,375 | £5,932 | £6,634 | £27,315 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £4,548 | £4,837 | £15,575 | £24,139 | £30,863 | £79,962 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change