Flat
W5
3 beds
3 baths
Grange Park, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£98,476
↗ 21%After 5 Years
Change In Property Value
£134,197
↗ 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 | £82,992 | £84,237 | £86,343 | £88,501 | £91,156 | £433,229 |
| Total Expenses | £61,877 | £62,047 | £62,301 | £62,560 | £62,869 | £311,654 |
| Profit Before Tax | £21,115 | £22,190 | £24,042 | £25,941 | £28,288 | £121,576 |
| Profit After Tax | £17,103 | £17,974 | £19,474 | £21,012 | £22,913 | £98,476 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £17,116 | £17,987 | £45,475 | £67,423 | £84,673 | £232,673 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change