Flat
W5
2 beds
1 bath
Fairlea Place, Ealing W5
London, England · W5
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£27,605
↗ 19%After 5 Years
Change In Property Value
£45,937
↗ 10%After 5 Years
Return On Investment
51%
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 | £28,728 | £29,159 | £29,888 | £30,635 | £31,554 | £149,964 |
| Total Expenses | £22,943 | £23,042 | £23,167 | £23,294 | £23,438 | £115,884 |
| Profit Before Tax | £5,785 | £6,117 | £6,721 | £7,341 | £8,116 | £34,080 |
| Profit After Tax | £4,686 | £4,955 | £5,444 | £5,946 | £6,574 | £27,605 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £4,690 | £4,959 | £14,344 | £21,833 | £27,715 | £73,542 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change