Flat W5 2 beds 2 baths

Grange Park, Ealing W5

London, England · W5

Initial Investment

First Year

£156,482First Year

Profit From Rental Income

After 5 Years

£25,567

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,545

↗ 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	£30,984	£31,449	£32,235	£33,041	£34,032	£161,741
Total Expenses	£25,739	£25,869	£26,025	£26,184	£26,360	£130,177
Profit Before Tax	£5,245	£5,580	£6,210	£6,857	£7,672	£31,564
Profit After Tax	£4,248	£4,520	£5,030	£5,554	£6,214	£25,567
Change In Property Value	£5	£5	£9,599	£17,135	£22,801	£49,545
Net Return	£4,253	£4,525	£14,630	£22,688	£29,016	£75,111
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	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