Flat W13 2 beds 1 bath

Langham Gardens, Ealing W13

London, England · W13

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£24,432

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,485

↗ 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	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£24,691	£24,815	£24,965	£25,118	£25,287	£124,875
Profit Before Tax	£5,010	£5,331	£5,934	£6,553	£7,335	£30,163
Profit After Tax	£4,058	£4,318	£4,807	£5,308	£5,941	£24,432
Change In Property Value	£5	£5	£9,200	£16,422	£21,853	£47,485
Net Return	£4,062	£4,322	£14,007	£21,731	£27,794	£71,917
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