Flat
W5
2 beds
2 baths
Arc Tower, Uxbridge Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£42,171
↗ 17%After 5 Years
Change In Property Value
£76,905
↗ 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 | £48,096 | £48,817 | £50,038 | £51,289 | £52,827 | £251,068 |
| Total Expenses | £39,367 | £39,555 | £39,784 | £40,019 | £40,279 | £199,004 |
| Profit Before Tax | £8,729 | £9,263 | £10,254 | £11,270 | £12,548 | £52,063 |
| Profit After Tax | £7,070 | £7,503 | £8,306 | £9,129 | £10,164 | £42,171 |
| Change In Property Value | £7 | £7 | £14,900 | £26,597 | £35,393 | £76,905 |
| Net Return | £7,078 | £7,510 | £23,206 | £35,726 | £45,557 | £119,077 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change