Flat W13 1 bed 1 bath

Chesham Terrace, Ealing, London W13

London, England · W13

Initial Investment

First Year

£124,982First Year

Profit From Rental Income

After 5 Years

£20,214

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,254

↗ 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	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£19,871	£19,953	£20,057	£20,163	£20,283	£100,328
Profit Before Tax	£4,129	£4,407	£4,912	£5,430	£6,078	£24,955
Profit After Tax	£3,344	£3,569	£3,979	£4,398	£4,923	£20,214
Change In Property Value	£4	£4	£7,799	£13,921	£18,526	£40,254
Net Return	£3,348	£3,573	£11,778	£18,320	£23,449	£60,468
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change