Flat W13 4 beds 2 baths

Templewood, West Ealing W13

London, England · W13

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£50,247

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£82,480

↗ 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	£49,164	£49,901	£51,149	£52,428	£54,001	£256,643
Total Expenses	£38,617	£38,736	£38,904	£39,076	£39,276	£194,609
Profit Before Tax	£10,547	£11,165	£12,245	£13,352	£14,725	£62,034
Profit After Tax	£8,543	£9,044	£9,918	£10,815	£11,927	£50,247
Change In Property Value	£8	£8	£15,980	£28,525	£37,958	£82,480
Net Return	£8,551	£9,052	£25,899	£39,340	£49,885	£132,727
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	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