Flat
W5
3 beds
2 baths
Haven Green, Ealing W5
London, England · W5
View property listing
Initial Investment
£268,150First YearProfit From Rental Income
£43,996
↗ 16%After 5 Years
Change In Property Value
£82,480
↗ 10%After 5 Years
Return On Investment
47%
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 | £51,588 | £52,362 | £53,671 | £55,013 | £56,663 | £269,296 |
| Total Expenses | £42,518 | £42,726 | £42,978 | £43,236 | £43,522 | £214,981 |
| Profit Before Tax | £9,070 | £9,636 | £10,693 | £11,776 | £13,141 | £54,316 |
| Profit After Tax | £7,347 | £7,805 | £8,661 | £9,539 | £10,644 | £43,996 |
| Change In Property Value | £8 | £8 | £15,980 | £28,525 | £37,958 | £82,480 |
| Net Return | £7,355 | £7,813 | £24,641 | £38,064 | £48,603 | £126,475 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change