Flat W5 1 bed 1 bath

Dickens Yard, Ealing, London W5

London, England · W5

Initial Investment

First Year

£154,592First Year

Profit From Rental Income

After 5 Years

£25,258

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,987

↗ 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	£30,636	£31,096	£31,873	£32,670	£33,650	£159,924
Total Expenses	£25,455	£25,583	£25,738	£25,895	£26,069	£128,741
Profit Before Tax	£5,181	£5,512	£6,135	£6,774	£7,580	£31,183
Profit After Tax	£4,196	£4,465	£4,970	£5,487	£6,140	£25,258
Change In Property Value	£5	£5	£9,491	£16,942	£22,545	£48,987
Net Return	£4,201	£4,470	£14,461	£22,429	£28,685	£74,245
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	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