Flat W13 0 beds 0 baths

Somerset Rd, Ealing, London W13

London, England · W13

Initial Investment

First Year

£114,497First Year

Profit From Rental Income

After 5 Years

£18,665

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

49%

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	£23,244	£23,593	£24,182	£24,787	£25,531	£121,337
Total Expenses	£19,431	£19,531	£19,651	£19,773	£19,908	£98,294
Profit Before Tax	£3,813	£4,062	£4,532	£5,014	£5,623	£23,043
Profit After Tax	£3,088	£3,290	£3,671	£4,061	£4,555	£18,665
Change In Property Value	£4	£4	£7,200	£12,852	£17,102	£37,162
Net Return	£3,092	£3,294	£10,871	£16,913	£21,657	£55,827
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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