Flat W5 1 bed 1 bath

Granville Gardens, Ealing W5

London, England · W5

Initial Investment

First Year

£114,150First Year

Profit From Rental Income

After 5 Years

£18,622

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,059

↗ 10%After 5 Years

Return On Investment

49%

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	£23,184	£23,532	£24,120	£24,723	£25,465	£121,024
Total Expenses	£19,380	£19,479	£19,599	£19,721	£19,855	£98,034
Profit Before Tax	£3,804	£4,052	£4,521	£5,002	£5,610	£22,990
Profit After Tax	£3,081	£3,282	£3,662	£4,052	£4,544	£18,622
Change In Property Value	£4	£4	£7,180	£12,817	£17,055	£37,059
Net Return	£3,085	£3,286	£10,842	£16,868	£21,599	£55,681
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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