Flat
W13
2 beds
1 bath
Langham Gardens, West Ealing W13
London, England · W13
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£22,579
↗ 18%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
50%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £21,152 | £21,253 | £21,377 | £21,503 | £21,643 | £106,929 |
| Profit Before Tax | £4,672 | £4,958 | £5,490 | £6,035 | £6,721 | £27,876 |
| Profit After Tax | £3,784 | £4,016 | £4,447 | £4,888 | £5,444 | £22,579 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,788 | £4,020 | £12,447 | £19,169 | £24,447 | £63,871 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change